AFTERPAY |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 66.47 AUD | -2.18% |
|
-.--% | -.--% |
| 2023 | Afterpay Partners with Rokt to Expand Ads Business and Offer Shoppers More Relevant Ecommerce Experiences | CI |
| 2022 | Afterpay’S New Monthly Payment Solution Gives Consumers More Ways to Pay | CI |
Valuation
| Fiscal Period: June | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Capitalization 1 | 633.5 | 2,036 | 6,334 | 16,348 | 34,216 |
| Enterprise Value (EV) 1 | 650.7 | 2,172 | 6,151 | 16,200 | 34,363 |
| P/E ratio | -53.8 x | -223 x | -136 x | -762 x | -215 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 27.7 x | 17.9 x | 29.1 x | 34.3 x | 40.9 x |
| EV / Revenue | 28.4 x | 19.1 x | 28.2 x | 34 x | 41.1 x |
| EV / EBITDA | 550 x | 93.4 x | -297 x | 1,700 x | -811 x |
| EV / FCF | -8.51 x | -18.3 x | -52.8 x | -63.8 x | -58.6 x |
| FCF Yield | -11.8% | -5.46% | -1.89% | -1.57% | -1.71% |
| Price to Book | 3.91 x | 11 x | 9.81 x | 17.3 x | 26.2 x |
| Nbr of stocks (in thousands) | 214,756 | 217,777 | 252,636 | 268,045 | 289,552 |
| Reference price 2 | 2.950 | 9.350 | 25.07 | 60.99 | 118.2 |
| Announcement Date | 8/23/17 | 8/22/18 | 8/27/19 | 8/26/20 | 8/24/21 |
1AUD in Million2
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1.383 | 22.91 | 113.9 | 218 | 476.6 | 836 |
| EBITDA 1 | -3.854 | 1.182 | 23.27 | -20.72 | 9.527 | -42.38 |
| EBIT 1 | -3.859 | 1.161 | 16.56 | -29.72 | 3.859 | -49.31 |
| Operating Margin | -278.97% | 5.07% | 14.54% | -13.63% | 0.81% | -5.9% |
| Earnings before Tax (EBT) 1 | -3.69 | -14.42 | -7.586 | -42.79 | -26.78 | -194.2 |
| Net income 1 | -3.552 | -9.62 | -8.976 | -42.86 | -19.78 | -156.3 |
| Net margin | -256.81% | -42% | -7.88% | -19.66% | -4.15% | -18.69% |
| EPS 2 | -0.0600 | -0.0548 | -0.0418 | -0.1848 | -0.0800 | -0.5500 |
| Free Cash Flow 1 | -12.99 | -76.47 | -118.7 | -116.5 | -254.1 | -586.2 |
| FCF margin | -939.11% | -333.84% | -104.18% | -53.44% | -53.31% | -70.11% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/24/16 | 8/23/17 | 8/22/18 | 8/27/19 | 8/26/20 | 8/24/21 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 17.1 | 136 | - | - | 147 |
| Net Cash position 1 | 19.7 | - | - | 182 | 148 | - |
| Leverage (Debt/EBITDA) | - | 14.5 x | 5.851 x | - | - | -3.461 x |
| Free Cash Flow 1 | -13 | -76.5 | -119 | -116 | -254 | -586 |
| ROE (net income / shareholders' equity) | -18.7% | -9.71% | -5.22% | -10.5% | -2.87% | -14.2% |
| ROA (Net income/ Total Assets) | -11.3% | 0.52% | 3.27% | -3.06% | 0.2% | -1.3% |
| Assets 1 | 31.35 | -1,852 | -274.3 | 1,399 | -9,965 | 11,982 |
| Book Value Per Share 2 | 0.2300 | 0.7500 | 0.8500 | 2.560 | 3.530 | 4.500 |
| Cash Flow per Share 2 | 0.1200 | 0.1400 | 0.1200 | 0.9200 | 2.260 | 3.960 |
| Capex 1 | 0.03 | 0.08 | 1.08 | 2.07 | 3.39 | 4.35 |
| Capex / Sales | 2.36% | 0.34% | 0.95% | 0.95% | 0.71% | 0.52% |
| Announcement Date | 8/24/16 | 8/23/17 | 8/22/18 | 8/27/19 | 8/26/20 | 8/24/21 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- APT Stock
- Financials Afterpay
