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 31.06 -
Change - -81.05% 102.87% -27.97% 93.65% -36.6% -
Enterprise Value (EV) 1 110.7 41.06 60.62 44.62 64.54 41.96 39.26
Change - -62.89% 47.64% -26.4% 44.65% -34.98% -6.43%
P/E -20.9x -2.22x 16.1x 4.32x 8.34x 12x 10x
PBR - - - - - - -
PEG - -0x -0x 0x -0.4x -0.2x 0.5x
Capitalization / Revenue 1.7x 0.29x 0.54x 0.34x 0.66x 0.4x 0.39x
EV / Revenue 2.05x 0.7x 0.93x 0.6x 0.86x 0.54x 0.49x
EV / EBITDA 39.6x 31.6x 6.19x 4.15x 7.85x 5.25x 4.79x
EV / EBIT -163x -12.7x 12.4x 7.2x 12.3x 11.3x 9.82x
EV / FCF 57.4x -14.3x 21.9x 9.67x -228x 8.56x 7.55x
FCF Yield 1.74% -6.98% 4.58% 10.3% -0.44% 11.7% 13.2%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.88 -1.57 0.44 1.18 0.93 0.41 0.49
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 8 8.2
EBIT 1 -0.68 -3.227 4.9 6.201 5.254 3.7 4
Net income 1 -4.348 -7.781 2.2 5.835 5.894 2.6 3.1
Net Debt 1 19.28 23.75 25.5 19.32 15.55 10.9 8.2
Reference price 2 18.420 3.490 7.080 5.100 7.760 4.920 4.920
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.($)
12x0.54x5.25x - 36.11M
30.23x15.4x21.89x0.71% 695B
48.6x1.87x10.46x-.--% 50.09B
11.18x1.48x7.64x0.99% 48.61B
11.17x2.74x6.6x-.--% 28.04B
21.05x6.37x12.15x-.--% 27.56B
-21.94x3.4x7.26x1.11% 24.28B
87.36x8.54x77.79x-.--% 11.09B
21.44x6.72x20.76x-.--% 11.47B
16.29x2.76x6.51x4.71% 8.05B
Average 23.74x 4.98x 17.63x 0.84% 90.45B
Weighted average by Cap. 28.42x 12.61x 19.86x 0.67%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


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