Valuation Worldline SA Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 29/02/2024			5-day change	1st Jan Change
7,824.00 ^MXN	-25.53%		-.--%	-

01/07	Riksbanken: Expanded options for offline card payments take effect today	FW
01/07	Crédit Agricole and Worldline Expand Their Partnership

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,747	10,293	4,434	2,404	443.6	611.7	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	37.92%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,141	2,083	2,011
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-10.02%	-2.71%	-3.46%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.73x	-3.82x	-6.09x
PBR	1.52x	1.1x	0.52x	0.29x	-	0.17x	0.17x	0.18x
PEG	-	-0x	0x	0.1x	-0x	0x	0.1x	0.2x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.16x	0.16x	0.16x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.57x	0.56x	0.52x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.21x	3.04x	2.77x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	6.14x	5.59x	4.91x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-28.1x	77.4x	20x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.56%	1.29%	5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-107.6	42	-116	-42	-734	-3.956	-2.83	-1.777
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	3,771	3,753	3,843
EBITDA ¹	933	1,133	1,110	1,070	737	666.4	685.2	724.9
EBIT ¹	668.1	864.1	790	687	382	348.6	372.9	410
Net income ¹	-751	299	-817	-297	-5,138	-169.7	-93.55	-22.94
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,529	1,471	1,399
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	10.81	10.81	10.81
Nbr of stocks (in thousands)	7,012	7,044	7,074	7,089	7,099	56,569	-	-
Announcement Date	22/2/22	21/2/23	28/2/24	26/2/25	25/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ROBINHOOD MARKETS, INC.	58.19x	18.1x	35.13x	-.--%	97.84B
INTUIT INC.	16.78x	3.37x	7.96x	1.79%	73.06B
ADYEN N.V.	22.01x	6.4x	12.06x	-.--%	30.52B
AFFIRM HOLDINGS, INC.	67.69x	6.21x	21.64x	-.--%	28.08B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	46.59x	24.85x	40.14x	1.8%	28.58B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.1x	2.8x	6.64x	4.46%	21.09B
KASPI BANK	7.55x	-	-	8.04%	16.79B
CIRCLE INTERNET GROUP, INC.	75.5x	4.22x	20.08x	-.--%	15.4B
BILLIONBRAINS GARAGE VENTURES LIMITED	60.96x	27.77x	46.56x	-	13.55B
Average	40.15x	11.71x	23.78x	2.01%	36.1B
Weighted average by Cap.	40.22x	11.68x	23.44x	1.32%