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%		-.--%	-

25/06	Worldline launches agentic payments in France with Crédit Agricole and Mastercard
24/06	Worldline to integrate 'Click to Pay' technology for recurring payments

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	608.8	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	37.25%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,140	2,082	2,006
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-10.06%	-2.72%	-3.63%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.72x	-3.82x	-6.21x
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	3.03x	2.75x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	6.06x	5.55x	4.83x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-27.9x	67.9x	18.4x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.59%	1.47%	5.44%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-107.6	42	-116	-42	-734	-3.951	-2.816	-1.734
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	3,768	3,751	3,842
EBITDA ¹	933	1,133	1,110	1,070	737	665.8	686.7	729.3
EBIT ¹	668.1	864.1	790	687	382	353	375	415.8
Net income ¹	-751	299	-817	-297	-5,138	-190.8	-91.55	-19.23
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,531	1,473	1,398
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	10.76	10.76	10.76
Nbr of stocks (in thousands)	7,012	7,044	7,074	7,089	7,099	56,569	-	-
Announcement Date	22/02/22	21/02/23	28/02/24	26/02/25	25/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROBINHOOD MARKETS, INC.	52.8x	16.37x	31.83x	-.--%	8.89TCr
INTUIT INC.	16.82x	3.38x	7.98x	1.78%	7.32TCr
ADYEN N.V.	21.34x	6.1x	11.47x	-.--%	2.97TCr
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	43.7x	23.22x	37.51x	1.91%	2.68TCr
AFFIRM HOLDINGS, INC.	64.41x	5.86x	20.43x	-.--%	2.66TCr
FIDELITY NATIONAL INFORMATION SERVICES, INC.	5.77x	2.72x	6.45x	4.71%	1.99TCr
CIRCLE INTERNET GROUP, INC.	89.66x	5.17x	24.36x	-.--%	1.83TCr
KASPI BANK	7.71x	-	-	7.87%	1.69TCr
FUTU HOLDINGS LIMITED	11.28x	-0.76x	-1.34x	-.--%	1.35TCr
Average	34.83x	7.76x	17.34x	1.81%	3.49TCr
Weighted average by Cap.	36.58x	9.43x	19.73x	1.3%