PagSeguro Digital Ltd.

NYSE
PAGS
Stock
Yield per half year: +5.75%
Dividend yield: 1.62%
Sector: Technology

Reporting PagSeguro Digital Ltd.

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
9.24 11.48 11.73 15.78 4.77 3.01 2.88 9.35 -23.49
Выручка, млрд $
1.06 2.62 4.3 5.69 6.73 10.66 15.16 88.39 103.35 103.35 44.86 72.69
Чистая прибыль, млрд $
0.1188 0.4975 0.9638 1.39 1.29 1.17 1.5 9.32 11.93 11.93 5.04 56.03
EV, млрд $
77.39 181.77 10.87 18.15 25.09 97.79 32.3 32.3 36.84 24.34
EBIT, млрд $
0.215 0.8313 1.04 1.86 1.74 2.2 5.07 30.36 33.59 33.59 14.59 80.77
EBITDA, млрд $
0.2442 0.8849 1.14 1.99 2.12 2.99 6.19 37.9 42.51 42.51 18.34 82.15
OIBDA, млрд $
14.38 21.68 55 58.94 64.17 64.17 42.83 34.87
Баланс стоимость, млрд $
0.6269 0.8669 6.55 7.99 9.32 10.53 11.91 74.64 82.69 82.69 37.82 54.74
FCF, млрд $
0.0043 0.3596 -2.14 -0.218 0.1068 -0.8835 1.39 11.34 -25.64 -25.64 -2.7373 -399.27
Операционный денежный поток, млрд $
0.0719 0.4713 -1.87 0.4891 2.17 0.9292 3.59 22.55 -19.26 -19.26 2.00 -254.75
Операционная прибыль, млрд $
0.215 0.8313 1.04 1.86 1.74 2.2 5.07 30.36 33.59 33.59 14.59 80.77
Операционные расходы, млрд $
0.2651 0.4134 0.9864 1.01 1.17 2.44 2.61 5.04 15.96 15.96 5.44 68.64
CAPEX, млрд $
0.0676 0.1117 0.2688 0.7071 2.06 1.81 2.2 11.21 6.38 6.38 4.73 25.37


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.08 0.0668 2.76 1.4 1.64 1.8 1.84 16.34 5.23 5.23 5.37 26.10
Short Term Investments $
0.0000 0.1312 0.2101 1.35 0.9798 0.7845 1.11 18.65 2.75 2.75 4.85 22.92
Long term investments $
0.0015 0.0164 0.0157 0.0017 0.0088 3.18
Total Receivables $
2.04 3.69 8.19 10.73 16.6 24.15 36.82 229.39 324.91 324.91 126.37 81.27
Total Current Assets $
2.27 4.03 11.04 13.55 19.25 26.78 39.98 274.69 364.28 364.28 145.00 80.05
Чистые активы, млрд $
0.0001 0.0046 0.0109 0.0671 0.4 1.8 2.29 2.49 0 8.39 1.41 106.01
Активы, млрд $
2.37 4.24 11.42 14.58 22.32 31.15 45.57 310.66 410.96 410.96 164.13 79.07
Short Term Debt $
0.2052 0.0521 0.5848 4.09 10.1 65.14 25.97 25.97 21.18 113.55
Long Term Debt $
0.1941 0.0776 1.89 27.19 4.82 7.34 244.03
Задолженность, млрд $
1.74 3.37 4.84 6.57 13 20.62 33.67 236.01 328.27 328.27 126.31 90.75
Чистый долг, млрд $
0.1252 -0.0668 -2.76 -1.4 -0.8019 2.42 10.28 75.98 21.15 21.15 21.81 -292.41
Долг, млрд $
0.7789 4.17 12.12 92.33 26.38 26.38 27.16 102.28
Interest income $
0.0297 0.3924 0.8186 1.41 2.03 2.18 3.51 6.25 6.44 4.08 25.97
Расходы на обслуживание долга $
0.0297 0.0683 0.1045 0.0312 0.0381 0.1092 0.7906 3.15 16.92 3.27 4.20 238.45
Чист. проц. доходы, млрд $
0.3295 0.7227 1.66 2.12 0.0194 2.87 3.28 3.39 1.17 2.34 9.84
Goodwill $
0.0237 0.0406 0.0549 0.1697 0.2104 0.211 0.2272 0.1746 32.85
Амортизация, млрд $
0.0292 0.0536 0.1011 0.1309 0.379 0.7953 1.11 7.54 8.92 8.92 3.75 88.08
Себестоимость, млрд $
0.5827 1.38 2.28 2.82 3.82 6.02 7.47 45.84 53.8 53.8 23.39 69.72
Товарно материальные запасы $
0.021 0.0616 0.0886 0.0619 0.0304 0.0497 0.0134 0.1891 0.0093 0.0093 0.0584 -21.09


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.48 1.19 3.45 4.48 4.34 4.57 4.57 28.78 37.34 37.34 15.92 53.79
Цена акции ао 18.73 34.16 56.88 26.22 8.74 12.47 6.26 8.64 8.64 12.47 -19.91
Число акций ао, млн 262.29 298.58 318.13 330.6 329.09 332.17 329.23 1826.23 1801.14 1801.14 923.57 40.49
FCF/акцию 0.0164 1.2 -6.72 -0.6594 0.3247 -2.66 4.23 6.21 -14.23 -14.23 -1.2251 -312.98


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 18.94 57.38 14.71 17.42 13.87 11.08 13.42 13.15 15.17 15.17 43.70 13.34 1.81
ROA, % 5.01 11.74 8.44 9.55 5.79 3.74 3.92 3.29 3.31 3.31 11.13 4.01 -10.58
ROIC, % -12.47 -29.83 -18.6 -2.82 -3.38 -0.81 -2.47 -8.88 -8.88 11.31 -3.6720 25.79
ROS, % 18.97 22.42 24.47 19.18 10.94 9.93 10.54 11.54 11.54 11.54 18.67 10.90 1.07
ROCE, % 95.51 15.78 23.23 18.7 20.85 32.37 26.05 19.76 40.62 40.62 37.13 27.93 14.27
Ebit margin, % 32.72 25.91 20.6 33.47 34.35 32.5 32.5 32.5 30.68 9.55
Рентаб EBITDA, % 33.75 26.47 35.02 31.54 28.06 40.82 42.88 41.13 41.13 41.13 24.98 38.80 7.95
Чистая рентаб, % 11.17 18.97 22.42 24.47 19.18 10.94 9.93 10.54 11.54 11.54 18.57 12.43 -9.66
Operation Margin, % 31.71 24.12 32.72 25.91 20.6 33.47 34.35 32.5 32.5 32.5 17.42 30.68 9.55
Чистая процентная маржа, % 12.47 7.89 17.17 28.23 34.42 38.46 28.65 17.19 17.19 10.05 29.39 -9.44
Доходность FCF, % -23.15 -1.9 0.9112 -5.6 29.23 64.82 17.49 -302.58


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
9.58 8.24 9.08 13.53 9.84 2.34 0.9345 0.9345 47.30 7.14 -36.54
P/BV
1.41 1.44 1.26 1.5 1.24 0.2921 0.1348 0.1348 12.93 0.8854 -36.05
P/S
2.15 2.02 1.74 1.48 0.9771 0.2467 0.1079 0.1079 8.36 0.9103 -42.66
P/FCF
-4.32 -52.64 109.75 -17.86 3.42 1.54 1.43 -0.1123 -0.1123 685.52 -2.3165 -63.72
E/P
0.1044 0.1213 0.1101 0.0739 0.3157 0.5502 0.5742 4.14 4.14 0.85 1.13 123.70
EV/EBIT
24.28 56.35 24.23 4.95 3.22 0.9616 0.9616 0.9616 6.86 -47.55
EV/EBITDA
-0.0795 14.85 21.77 5.12 6.07 4.06 2.58 0.7597 0.7597 39.50 3.72 -31.72
EV/S
12.74 1.61 1.7 1.66 1.11 0.3125 0.3125 0.3125 8.52 1.02 -28.73
EV/FCF
-211.53 101.69 -20.54 18.01 8.62 -1.26 -1.26 -1.26 701.68 0.7140 -42.78
Debt/EBITDA
0.3668 1.39 1.96 2.44 0.6206 0.6206 0.6206 1.72 1.41 -14.89
Netdebt/Ebitda
-0.0755 -2.43 -0.7044 -0.3776 0.8086 1.66 2 0.4975 0.4975 0.4975 0.66 1.09 -9.26
Debt/Ratio
0.42 0.45 0.0349 0.1337 0.2659 0.2972 0.0642 0.0642 0.0642 0.17 0.1650 -13.65
Debt/Equity
0.74 0.82 0.0836 0.3957 1.02 1.24 0.319 3.97 3.97 3.35 1.39 58.59
Debt/Net Income
0.603 3.57 8.05 9.91 2.21 2.21 2.21 3.02 5.19 -9.15
PEG
0.1008 0.1008 0.1008 0.00
Бета
1.45 1.48 4.58 -5.39 -3.47 -3.47 0.84 -0.2700 -219.07
Индекс Альтмана
1.78 1.75 -0.0219 1.89 1.12 -12.55 -1.46 0.5555 0.5555 0.90 -2.0889 -21.72


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0204 0.000873 0 0.0564 0.0259 40.35
Дивиденд
0.14 0.14 0.1400 0.00
Див доход, ао, %
0 0 0 0 0 0 1.62 1.62 0.82 1.62 0.00
Дивиденды / прибыль, %
69.63 2.1 0.000312 11.34 0 0 0 0 41.96 20.77 -36.47


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
4.71 5.89 11.57 34.93
CAPEX/Выручка, %
30.83 17.6 14.49 12.68 6.17 6.17 -27.51
Персонал, чел
6 751 0.00