XNASNVEI
Market cap4.73bUSD
Nov 15, Last price
33.99USD
Name
Nuvei Corp
Chart & Performance
P/E
—
P/S
4.08
EPS
—
Div Yield, %
0.59%
Shrs. gr., 5y
1.97%
Rev. gr., 5y
51.37%
Revenues
1.19b
+41.10%
Net income
-8m
L
CFO
263m
-1.74%
Dividend
Aug 20, 20240.1 USD/sh
Earnings
Mar 03, 2025
Profile
Nuvei Corporation provides payment technology solutions to merchants and partners in North America, Europe, the Middle East and Africa, Latin America, and the Asia Pacific. It provides a suite of payment solutions to support lifecycle of a transaction across mobile or in-app, online, unattended, and in-store channels. The company sells and distributes its solutions through direct sales, indirect sales for small-and-medium sized businesses, and eCommerce resellers. Nuvei Corporation was founded in 2003 and is headquartered in Montreal, Canada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 1,189,893 41.10% | 843,323 16.40% | 724,526 93.18% | ||||
Cost of revenue | 908,073 | 662,034 | 485,568 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 281,820 | 181,289 | 238,958 | ||||
NOPBT Margin | 23.68% | 21.50% | 32.98% | ||||
Operating Taxes | 15,643 | 25,582 | 24,916 | ||||
Tax Rate | 5.55% | 14.11% | 10.43% | ||||
NOPAT | 266,177 | 155,707 | 214,042 | ||||
Net income | (7,835) -113.81% | 56,732 -44.54% | 102,293 -198.67% | ||||
Dividends | (28,435) | ||||||
Dividend yield | 0.59% | ||||||
Proceeds from repurchase of equity | (56,042) | (165,486) | 424,833 | ||||
BB yield | 1.16% | 3.33% | -3.59% | ||||
| Debt | |||||||
Debt current | 13,098 | 8,652 | 7,349 | ||||
Long-term debt | 1,267,500 | 514,657 | 509,203 | ||||
Deferred revenue | 7,152 | ||||||
Other long-term liabilities | 147,991 | 2,434 | 4,509 | ||||
Net debt | 1,108,655 | (229,374) | (251,579) | ||||
| Cash flow | |||||||
Cash from operating activities | 263,005 | 267,663 | 266,857 | ||||
CAPEX | (55,080) | (48,322) | (27,169) | ||||
Cash from investing activities | (1,494,061) | (50,235) | (395,108) | ||||
Cash from financing activities | 649,761 | (214,298) | 706,075 | ||||
FCF | 264,964 | 142,682 | 211,723 | ||||
| Balance | |||||||
Cash | 171,112 | 751,686 | 748,576 | ||||
Long term investments | 831 | 997 | 19,555 | ||||
Excess cash | 112,448 | 710,516 | 731,905 | ||||
Stockholders' equity | 1,719,274 | 1,777,055 | 1,951,897 | ||||
Invested Capital | 3,362,386 | 1,765,298 | 1,779,203 | ||||
ROIC | 10.38% | 8.79% | 13.06% | ||||
ROCE | 8.13% | 7.14% | 9.25% | ||||
| EV | |||||||
Common stock shares outstanding | 139,249 | 144,603 | 144,442 | ||||
Price | 34.81 1.16% | 34.41 -58.04% | 82.00 5.41% | ||||
Market cap | 4,847,241 -2.58% | 4,975,806 -57.99% | 11,844,203 54.29% | ||||
EV | 5,973,795 | 4,757,191 | 11,604,726 | ||||
EBITDA | 420,745 | 282,781 | 329,786 | ||||
EV/EBITDA | 14.20 | 16.82 | 35.19 | ||||
Interest | 105,669 | 22,841 | 16,879 | ||||
Interest/NOPBT | 37.50% | 12.60% | 7.06% | ||||