Stock EDEN EDENRED SE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Edenred SE

Equities

EDEN

FR0010908533

Business Support Services

Market Closed - Euronext Paris
Other stock markets
 11:35:22 2024-04-26 am EDT 		5-day change 1st Jan Change
44.95 EUR -0.16% Intraday chart for Edenred SE +2.84% -16.97%
Apr. 22 CAC40: slight uptrend at the start of the week CF
Apr. 22 Edenred: back in the black, broker reiterates its recommendation CF

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,216 11,408 10,107 12,680 13,495 11,191 - -
Enterprise Value (EV) 1 12,506 12,523 10,923 12,987 13,495 11,699 11,134 10,315
P/E ratio 35.7 x 47.8 x 34.1 x 34.8 x 53.6 x 21.7 x 18.7 x 16 x
Yield 1.89% 1.62% 2.22% 1.97% - 2.76% 2.94% 3.14%
Capitalization / Revenue 6.9 x 7.79 x 6.21 x 6.24 x 5.37 x 3.87 x 3.48 x 3.15 x
EV / Revenue 7.69 x 8.55 x 6.71 x 6.39 x 5.37 x 4.05 x 3.46 x 2.91 x
EV / EBITDA 18.7 x 21.6 x 16.3 x 15.5 x 12.3 x 9.31 x 7.97 x 6.67 x
EV / FCF 34.1 x 20.4 x 22.3 x 14.7 x - 10.8 x 9.55 x 8.67 x
FCF Yield 2.93% 4.9% 4.49% 6.78% - 9.28% 10.5% 11.5%
Price to Book -9.35 x -9.28 x -11.6 x -17.6 x - -24.2 x -61 x 53 x
Nbr of stocks (in thousands) 243,291 245,817 249,135 249,207 249,257 248,956 - -
Reference price 2 46.10 46.41 40.57 50.88 54.14 44.95 44.95 44.95
Announcement Date 2/26/20 3/2/21 2/22/22 2/21/23 2/27/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,626 1,465 1,627 2,031 2,514 2,892 3,216 3,548
EBITDA 1 668 580 670 836 1,094 1,257 1,398 1,547
EBIT 1 545 455 538 687 901 1,032 1,155 1,290
Operating Margin 33.52% 31.06% 33.07% 33.83% 35.84% 35.69% 35.9% 36.36%
Earnings before Tax (EBT) 1 499 390 494 605 534 836.3 964.6 1,126
Net income 1 312 238 313 386 267 536.4 624.4 724.6
Net margin 19.19% 16.25% 19.24% 19.01% 10.62% 18.55% 19.41% 20.42%
EPS 2 1.290 0.9700 1.190 1.460 1.010 2.070 2.401 2.809
Free Cash Flow 1 367 614 490 881 - 1,085 1,165 1,190
FCF margin 22.57% 41.91% 30.12% 43.38% - 37.53% 36.23% 33.55%
FCF Conversion (EBITDA) 54.94% 105.86% 73.13% 105.38% - 86.36% 83.39% 76.94%
FCF Conversion (Net income) 117.63% 257.98% 156.55% 228.24% - 202.33% 186.65% 164.26%
Dividend per Share 2 0.8700 0.7500 0.9000 1.000 - 1.240 1.320 1.411
Announcement Date 2/26/20 3/2/21 2/22/22 2/21/23 2/27/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q3 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q4 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 849 696 769 757 405 870 439 482 922 1,109 557 606 1,163 717 1,351 1,400 1,510 1,546 1,676
EBITDA 358 255 325 295 - - - - 365 471 - - 483 - 611 572 - - -
EBIT 296 192 263 232 - - - - 295 392 - - 399 - - 470 - - -
Operating Margin 34.86% 27.59% 34.2% 30.65% - - - - 32% 35.35% - - 34.31% - - 33.56% - - -
Earnings before Tax (EBT) - - - - - - - - 270 - - - - - - - - - -
Net income 166 - - - - - - - 170 - - - 202 - - - - - -
Net margin 19.55% - - - - - - - 18.44% - - - 17.37% - - - - - -
EPS - - - - - - - - 0.6400 - - - 0.7600 - - - - - -
Dividend per Share - - - - - - - - - - - - - - - - - - -
Announcement Date 2/26/20 7/27/20 3/2/21 7/27/21 10/21/21 2/22/22 4/21/22 7/26/22 7/26/22 2/21/23 4/20/23 7/25/23 7/25/23 2/27/24 2/27/24 - - - -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,290 1,115 816 307 - 508 - -
Net Cash position 1 - - - - - - 56.5 876
Leverage (Debt/EBITDA) 1.931 x 1.922 x 1.218 x 0.3672 x - 0.4046 x - -
Free Cash Flow 1 367 614 490 881 - 1,085 1,165 1,190
ROE (net income / shareholders' equity) -22.7% -19.7% - - - - 319% 292%
ROA (Net income/ Total Assets) 3.86% 2.6% 3.17% 3.59% - 4.29% 4.69% 5.12%
Assets 1 8,078 9,157 9,875 10,748 - 12,504 13,321 14,140
Book Value Per Share 2 -4.930 -5.000 -3.500 -2.880 - -1.860 -0.7400 0.8500
Cash Flow per Share 2 1.920 2.930 2.300 3.830 - 3.760 3.780 3.950
Capex 1 98 104 114 151 - 214 236 256
Capex / Sales 6.03% 7.1% 7.01% 7.43% - 7.39% 7.34% 7.2%
Announcement Date 2/26/20 3/2/21 2/22/22 2/21/23 2/27/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Edenred SE

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
45.02 EUR
Average target price
63.18 EUR
Spread / Average Target
+40.34%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Transaction & Payment Services

1st Jan change Capi.
EDENRED SE Stock Edenred SE
-16.97% 12.01B
FISERV, INC. Stock Fiserv, Inc.
+17.35% 89.69B
PAYPAL HOLDINGS, INC. Stock PayPal Holdings, Inc.
+7.41% 67.47B
BLOCK, INC. Stock Block, Inc.
-3.71% 45.23B
GLOBAL PAYMENTS INC. Stock Global Payments Inc.
-1.91% 31.79B
CORPAY, INC. Stock Corpay, Inc.
+7.50% 21.71B
WISE PLC Stock Wise plc
-9.73% 9.99B
WEX INC. Stock WEX Inc.
+11.32% 9.01B
NEXI S.P.A Stock Nexi S.p.A
-25.92% 7.6B
ECOCASH HOLDINGS ZIMBABWE LIMITED Stock EcoCash Holdings Zimbabwe Limited
+303.14% 5.71B
Transaction & Payment Services
  1. Stock Market
  2. Equities
  3. EDEN Stock
  4. Financials Edenred SE