Company Valuation: HiPay Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 91.38 17.31 35.12 25.3 49 27.15 -
Change - -81.05% 102.87% -27.97% 93.65% -44.59% -
Enterprise Value (EV) 1 110.7 41.06 60.62 44.62 64.54 42.45 41.65
Change - -62.89% 47.64% -26.4% 44.65% -34.23% -1.88%
P/E -20.9x -2.22x 16.1x 4.32x 8.34x 17.9x 13.4x
PBR - - - - - - -
PEG - -0x -0x 0x -0.4x -0.2x 0.4x
Capitalization / Revenue 1.7x 0.29x 0.54x 0.34x 0.66x 0.35x 0.34x
EV / Revenue 2.05x 0.7x 0.93x 0.6x 0.86x 0.55x 0.52x
EV / EBITDA 39.6x 31.6x 6.19x 4.15x 7.85x 6.53x 6.22x
EV / EBIT -163x -12.7x 12.4x 7.2x 12.3x 13.7x 12.6x
EV / FCF 57.4x -14.3x 21.9x 9.67x -228x 13.7x 12.3x
FCF Yield 1.74% -6.98% 4.58% 10.3% -0.44% 7.3% 8.16%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.88 -1.57 0.44 1.18 0.93 0.24 0.32
Distribution rate - - - - - - -
Net sales 1 53.9 58.9 65.5 74.3 74.78 77.4 80.1
EBITDA 1 2.798 1.3 9.8 10.76 8.219 6.5 6.7
EBIT 1 -0.68 -3.227 4.9 6.201 5.254 3.1 3.3
Net income 1 -4.348 -7.781 2.2 5.835 5.894 1.5 2
Net Debt 1 19.28 23.75 25.5 19.32 15.55 15.3 14.5
Reference price 2 18.420 3.490 7.080 5.100 7.760 4.300 4.300
Nbr of stocks (in thousands) 4,961 4,961 4,961 4,961 6,314 6,314 -
Announcement Date 07/04/22 06/04/23 11/04/24 11/04/25 03/05/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.29x0.54x6.39x - 29.36M
33.07x16.83x23.92x0.65% 761B
40.64x7.26x25.77x0.89% 87.42B
23.23x4.61x9.93x0.71% 68.79B
11.35x1.49x7.67x0.97% 48.93B
46.9x1.77x9.92x-.--% 47.77B
-75.32x17.13x41.54x-.--% 43.63B
20.13x3.42x8.15x1.57% 32.32B
20.81x6.31x12.1x-.--% 27.25B
10.68x2.63x6.34x-.--% 25.64B
Average 14.88x 6.20x 15.17x 0.53% 114.23B
Weighted average by Cap. 27.40x 13.14x 21.49x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - HiPay Group

Historical PBR trend

Valuation ratios - PBR - HiPay Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - HiPay Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - HiPay Group

  1. Stock Market
  2. Stocks
  3. ALHYP Stock
  4. Valuation HiPay Group