Loading...
XSTOWPAY
Market cap3mUSD
Dec 23, Last price  
0.49SEK
1D
-1.60%
1Q
-27.11%
Jan 2017
-91.60%
IPO
-91.59%
Name

Westpay AB

Chart & Performance

D1W1MN
XSTO:WPAY chart
P/E
P/S
0.58
EPS
Div Yield, %
0.00%
Shrs. gr., 5y
22.95%
Rev. gr., 5y
-1.96%
Revenues
61m
-13.21%
67,929,00061,929,00041,810,00041,339,00044,491,00067,859,00075,444,00076,989,00093,174,00067,468,00058,639,00052,809,00053,706,00070,415,00061,113,000
Net income
-28m
L+214.00%
1,256,000721,000-4,485,000-3,972,000-4,530,000-1,974,000474,0002,222,0004,421,000-13,557,000-23,662,000-13,853,000-17,097,000-8,788,000-27,594,000
CFO
-21m
L+778.65%
3,000-1,378,000-2,875,0004,954,000-2,869,0001,891,0004,449,0006,846,000113,000-12,870,000-10,615,000-3,950,0002,130,000-2,351,000-20,657,000
Earnings
Feb 21, 2025

Profile

Westpay AB provides smart transaction and payment solutions in Europe, Africa, South Asia, Southeast Asia, and Nordic countries. The company offers counter-top, mobile devices, and unattended terminals for in-store and card-present transactions; online payment solutions that provide payment infrastructure for physical environments; and self-service solutions. It sells its solutions to retail, hotels and restaurants, and the retail banking sector. Westpay AB was incorporated in 1988 and is headquartered in Upplands Väsby, Sweden.
IPO date
Oct 26, 2007
Employees
53
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
61,113
-13.21%
70,415
31.11%
53,706
1.70%
Cost of revenue
2,173
55,466
38,741
Unusual Expense (Income)
NOPBT
58,940
14,949
14,965
NOPBT Margin
96.44%
21.23%
27.86%
Operating Taxes
6,634
20
(1,960)
Tax Rate
11.26%
0.13%
NOPAT
52,306
14,929
16,925
Net income
(27,594)
214.00%
(8,788)
-48.60%
(17,097)
23.42%
Dividends
Dividend yield
Proceeds from repurchase of equity
23,185
15,455
BB yield
-48.97%
-14.25%
Debt
Debt current
9,749
11,159
Long-term debt
8,484
7,500
7,500
Deferred revenue
Other long-term liabilities
1,988
1,811
2,095
Net debt
17,377
7,369
(5,193)
Cash flow
Cash from operating activities
(20,657)
(2,351)
2,130
CAPEX
(5,008)
(16,624)
(7,123)
Cash from investing activities
(17,781)
(16,623)
(7,123)
Cash from financing activities
34,629
11,159
16,522
FCF
44,288
11,930
23,976
Balance
Cash
856
4,665
12,481
Long term investments
6,625
212
Excess cash
7,769
10,008
Stockholders' equity
(96,438)
7,939
(65,289)
Invested Capital
118,143
18,377
89,009
ROIC
76.63%
27.80%
20.80%
ROCE
271.55%
57.18%
63.09%
EV
Common stock shares outstanding
66,870
39,694
34,988
Price
0.71
-49.06%
1.39
-55.16%
3.10
7.64%
Market cap
47,344
-14.19%
55,175
-49.13%
108,462
11.59%
EV
64,721
144,531
103,269
EBITDA
69,798
23,710
22,072
EV/EBITDA
0.93
6.10
4.68
Interest
1,330
659
501
Interest/NOPBT
2.26%
4.41%
3.35%