|
Market Closed -
Euronext Paris
20:55:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 9.848 EUR | -5.36% |
|
-3.92% | -84.24% |
| 10-28 | Worldline races to the top of the SBF 120 after solid trading update |  |
| 10-28 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: Worldline
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 | 557.3 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 25.65% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 1,932 | 1,834 | 1,764 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -18.8% | -5.06% | -3.82% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -3.07x | -8.4x | -28.6x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.15x | 0.16x | 0.17x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.1x | 0.4x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.15x | 0.15x | 0.15x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.51x | 0.49x | 0.47x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 2.93x | 2.71x | 2.48x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.41x | 4.87x | 4.34x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -37.9x | 41.6x | 15.7x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -2.64% | 2.4% | 6.35% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -3.207 | -1.173 | -0.3447 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,766 | 3,720 | 3,793 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 658.5 | 676.9 | 710.2 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 357.2 | 376.9 | 407 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -177.2 | -61.27 | -5.357 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,375 | 1,277 | 1,207 |
| Reference price 2 | 1,960.400 | 1,461.200 | 626.800 | 339.120 | 62.480 | 9.848 | 9.848 | 9.848 |
| Nbr of stocks (in thousands) | 7,012 | 7,044 | 7,074 | 7,089 | 7,099 | 56,592 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 28/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -3.07x | 0.51x | 2.93x | -.--% | 622M | |
| 16.77x | 3.56x | 7.92x | 1.59% | 91.15B | |
| 40.77x | 13.37x | 24.75x | -.--% | 76.53B | |
| 21.77x | 5.98x | 11.77x | -.--% | 29.15B | |
| 36.62x | 4.01x | 12.88x | -.--% | 24.79B | |
| 33.7x | 16.63x | 28.11x | 2.5% | 21.59B | |
| 5.75x | 2.86x | 6.79x | 4.5% | 19.88B | |
| 65.27x | 5.24x | 22.18x | -.--% | 18.51B | |
| 7.27x | - | - | 8.7% | 17.34B | |
| 10.58x | -1.37x | -2.41x | -.--% | 13.8B | |
| Average | 23.54x | 5.64x | 12.77x | 1.73% | 31.34B | |
| Weighted average by Cap. | 27.16x | 7.15x | 14.86x | 1.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WLN Stock
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
