NCR Voyix Corporation

NYSE

VYX

Stock

Yield per half year: -23.71%
Dividend yield: 0%
Sector: Technology

Reporting NCR Voyix Corporation

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	5.53	4.49	3.91	4.77	3.55	4.34	3	5.78	4.34	3.32			4.16	-5.22
Выручка, млрд $			6.54	6.52	6.41	6.92	6.21	7.16	7.84	3.83	2.83	2.83	5.57	-14.54
Чистая прибыль, млрд $			0.27	0.232	-0.088	0.564	-0.079	0.097	0.06	-0.423	0.943	0.943	0.1196	-264.20
EV, млрд $					4.45	5.8	5.92	8.38	7.46	5.03	2.62	2.62	5.88	-15.04
EBIT, млрд $			0.61	0.671	0.46	0.524	0.193	0.586	0.173	-0.029	-0.041	-0.041	0.1764	-173.36
EBITDA, млрд $			0.954	1.03	0.79	0.857	0.557	1.1	0.783	0.53	0.256	0.256	0.6452	-14.40
OIBDA, млрд $							0.828	0.832	1.21	0.99	-0.724	-0.724	0.6272	-197.35
Баланс стоимость, млрд $			1.54	1.53	1.25	1.5	1.32	1.53	1.76	0.301	1.21	1.21	1.22	-1.73
FCF, млрд $			0.63	0.45	0.223	0.299	0.378	0.729	0.07	0.317	-0.349	-0.349	0.2290	-198.42
Операционный денежный поток, млрд $			0.857	0.744	0.536	0.628	0.641	1.01	0.447	0.694	-0.132	-0.132	0.5320	-172.90
Операционная прибыль, млрд $			0.674	0.691	0.191	0.611	0.194	0.432	0.489	0.037	-0.037	-0.037	0.2230	-171.79
Операционные расходы, млрд $			1.2	1.18	1.21	6.3	5.99	6.68	1.34	0.925	0.616	0.616	3.11	-36.55
CAPEX, млрд $			0.227	0.294	0.313	0.329	0.263	0.348	0.377	0.377	0.217	0.217	0.3164	-3.77

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $	5.84	5.8	5.43	4.9	4.2	2.98	3.55	3.34	3.91	2.51						3.26	-3.37
Выручка, млрд $						2.01	1.89	1.99	2.02	0.963	0.862	0.876	0.711	0.682	0.617	0.7496	-6.47
Чистая прибыль, млрд $						-0.016	0.007	0.017	-0.124	-0.314	-0.04	-0.073	1.08	-0.011	-0.017	0.1878	-15.73
EV, млрд $					6.88	7.13	7.24	7.33	9.57	5.02	4.46	4.43	2.54	2.63		3.82	-12.13
EBIT, млрд $					0.199	0.161	0.107	0.15	0.213	-0.49	-0.008	-0.003	0.017	0.007		-0.0954	-142.75
EBITDA, млрд $					0.351	0.32	0.258	0.305	0.368	-0.392	0.073	0.083	0.087	0.067		-0.0164	-170.24
OIBDA, млрд $											0.147	0.202	-0.98	0.08		-0.1378	-14.11
Баланс стоимость, млрд $					1.72	1.76	1.76	1.83	1.65	0.301	0.242	0.191	1.29	1.21		0.6468	32.08
FCF, млрд $						0.114	0.228	0.106	0.087	-0.105	-0.096	-0.002	-0.042	-0.209	-0.081	-0.0860	-3.34
Операционный денежный поток, млрд $						0.427	0.311	0.227	0.189	-0.034	-0.035	0.062	0.011	-0.17	-0.042	-0.0348	3.71
Операционная прибыль, млрд $						0.166	0.11	0.148	0.242	0.036	0.034	0.046	0.015	0.002	-0.02	0.0154	-189.93
Операционные расходы, млрд $						1.84	0.356	0.39	0.404	0.333	0.158	0.149	0.151	0.147	0.637	0.2484	32.16
CAPEX, млрд $						0.377	0.083	0.121	0.102	0.071	0.061	0.064	0.002	0.039	0.039	0.0410	-8.56

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	1996	1997	1998	1999	2000	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $								0.498	0.537	0.464	0.509	0.338	0.447	0.505	0.262	0.724	0.724	0.4552	16.46
Short Term Investments $	0.04	0.243	0.026	0.192	0.01							0.002			0.021			0.0502	-4.18
Total Receivables $								1.28	1.27	1.36	1.49	1.07	0.915	0.55	0.481	0.539	0.539	0.7110	-12.82
Total Current Assets $								2.76	2.83	3.02	3.14	2.48	2.88	3.08	1.21	1.67	1.67	2.26	-7.60
Чистые активы, млрд $											0.804	0.717	1.12	1.03				0.9178	6.39
Активы, млрд $								7.67	7.65	7.76	8.99	8.41	11.64	11.51	4.99	4.45	4.45	8.20	-11.95
Short Term Debt $							0.013	0.05	0.052	0.185	0.282	0.008	0.057	0.223	0.067		0.067	0.1274	-24.98
Long Term Debt $											3.28	3.29	5.52	5.56	2.56	1.1	1.1	3.61	-19.68
Задолженность, млрд $								6.13	6.12	6.5	7.49	7.09	10.11	9.75	4.69	3.25	3.25	6.98	-14.44
Чистый долг, млрд $								2.55	2.45	2.7	3.05	2.94	5.12	5.51	2.63	0.622	0.622	3.36	-26.70
Долг, млрд $										3.17	3.93	3.6	5.95	6.02	2.89	1.35	1.35	3.96	-17.81
Interest income $											0.005	0.224	0.252	0.289	0.013			0.1566	21.06
Расходы на обслуживание долга $								0.17	0.163	0.168	0.197	0.218	0.238	0.285	0.294	0.158	0.158	0.2386	-6.24
Чист. проц. доходы, млрд $											0.005	0.224	0.252	0.289	0.013		0.013	0.1566	21.06
Goodwill $						2.76	2.73	2.73	2.74	2.69	2.83	2.84	4.52	4.54	2.04			3.35	-6.34
Амортизация, млрд $								0.344	0.354	0.33	0.333	0.364	0.517	0.61	0.559	0.297	0.297	0.4694	-3.99
Себестоимость, млрд $								4.73	4.66	4.73	4.99	4.68	5.26	5.99	2.87	2.25	2.25	4.21	-13.63
Товарно материальные запасы $								0.699	0.78	0.806	0.784	0.601	0.754	0.772	0.254	0.208	0.208	0.5178	-19.12

	2000Q4	2001Q1	2001Q2	2001Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $											0.434	0.505	0.519	0.547	0.675	0.283	0.268	0.228	0.795	0.724		0.4596	20.67
Short Term Investments $	0.01	0.02	0.027	0.019	0.002	0.001					0.013		0.033	0.02	0.02							0.0174	82.06
Total Receivables $											1.12	1.02	1.01	0.986	0.95	0.481	0.484	0.429	0.623	0.539		0.5112	2.30
Total Current Assets $											3.19	3.08	3.07	2.95	3.09	1.21	1.24	1.06	1.83	1.67		1.40	6.66
Чистые активы, млрд $											0.997	1.03	1.03	1.03	1.03							1.02	0.65
Активы, млрд $											11.78	11.51	11.44	11.28	13.22	4.99	5.01	4.78	4.67	4.45		4.78	-2.26
Short Term Debt $									0.083	0.108	0.106	0.104	0.105	0.105	0.113	0.119	0.015	0.015				0.0734	-32.24
Long Term Debt $											5.61	5.56	5.41	5.32	7.42	2.56	2.66	2.6	1.1	1.1		2.00	-15.54
Задолженность, млрд $											10.06	9.75	9.68	9.45	11.58	4.69	4.77	4.59	3.39	3.25		4.14	-7.07
Чистый долг, млрд $											5.28	5.16	5.33	5.21	7.18	2.61	2.66	2.63	0.556	0.622		1.82	-24.94
Долг, млрд $											6.08	6.02	5.85	5.42	7.85	2.89	2.93	2.86	1.35	1.35		2.28	-14.12
Interest income $											0.003	0.071	0.08	0.098	0.095	0.002						0.0692	-51.03
Расходы на обслуживание долга $												0.081	0.083	0.091	0.085	0.04	0.039	0.041	0.04	0.015	0.015	0.0300	-17.40
Чист. проц. доходы, млрд $											0.003	0.071	0.08	0.098	0.095	0.002	0.002	0.001				0.0396	-60.03
Goodwill $							4.52	4.52	4.57	4.58	4.57	4.54	4.54	4.54	4.54	2.04						4.04	-14.79
Амортизация, млрд $											0.152	0.159	0.151	0.155	0.155	0.098	0.081	0.086	0.07	0.06		0.0790	-9.35
Себестоимость, млрд $												1.52	1.43	1.45	1.39	0.594	0.67	0.681	0.545	0.533	0.482	0.5822	-6.37
Товарно материальные запасы $											0.827	0.772	0.792	0.709	0.725	0.254	0.259	0.22	0.208	0.208		0.2298	-3.92

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	3.38	3.21	-0.7432	4.42	-0.6119	0.7337	0.4389	-3.01	6.52		6.52	0.8141	-260.51
Цена акции ао		39.12	29.9	30.16	23.24	41.23	14.36	16.91	13.84	10.82	10.82	19.43	-23.48
Число акций ао, млн	128.6	121.9	118.4	127.7	129.1	132.2	136.7	140.6	144.7		144.7	136.66	2.31
FCF/акцию	4.9	3.69	1.88	2.34	2.93	5.51	0.5121	2.25	-2.41		-2.41	1.76	-196.17

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					0.5036	-0.1159	0.0494	0.1198	-0.8801	-2.22	-0.2787	-0.5034	7.44	-0.0759			0.8724	-49.09
Цена акции ао			40.05	34.77	29.91	21.68	25.03	23.52	27.74	17.74					9.97	10.82	17.96	-14.38
Число акций ао, млн	137.8	140.3	135.7	140.8	140.3	137.5	141.7	141.9	140.9	141.4							140.68	0.56
FCF/акцию					0.0876	0.8261	1.61	0.747	0.6175	-0.7426	-0.669	-0.0138	-0.2889	-1.44			-0.6309	14.16

	5 quarters average	CAGR 5

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, %			17.51	15.17	-6.32	37.63	-5.6	6.8	3.65	-41.15	124.9		124.9	43.70	17.72	-286.07
ROA, %			3.52	3.03	-1.14	6.28	-0.908	0.9673	0.5184	-5.13	19.97		19.97	11.13	3.08	-285.55
ROIC, %						115.64	-1.91	1.16	0.9649	-12.78				11.31	20.61	-164.37
ROS, %				3.56	-1.37	8.16	-1.27	1.36	0.7649	-11.04	33.37	33.37	33.37	18.67	11.56	89.65
ROCE, %				43.8	8.4	8.13	3.05	6.63	1.97	-0.793	-1.35	-3.4	-3.4	37.13	0.6114	-187.50
Ebit margin, %						7.58	2.64	-0.8664	2.21	-0.7572	-1.45	-1.45	-1.45		-0.4627	10.85
Рентаб EBITDA, %				15.73	12.33	12.39	8.97	15.41	9.98	13.84	9.06	9.06	9.06	24.98	11.47	-10.08
Чистая рентаб, %			4.13	3.56	-1.37	8.16	-1.27	1.36	0.7649	-11.04	33.37		33.37	18.57	4.64	-292.27
Operation Margin, %				10.6	2.98	8.84	3.56	6.62	6.23	0.9661	-1.31	-1.31	-1.31	17.42	2.24	-172.32
Доходность FCF, %	4.79	9.12	16.09	9.44	6.29	7.03	12.61	12.6	1.61	9.54					8.68	6.30

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					4.01	-0.9255	0.4117	0.929	-7.05	-20.04	-3.35	-9.12	196.55	-1.78			43.70	32.45	-38.38
ROA, %					0.5856	-0.1374	0.061	0.1507	-1.01	-3.45	-0.8002	-1.49	22.88	-0.2411			11.13	3.38	-41.27
ROIC, %					0.9143	-0.1617	0.1512	0.2896	-1.27	-9.71	-1.13	-2.26	41.14	-0.3131			11.31	5.55	-49.69
ROS, %							0.3702	0.856	-6.15	-32.61	-4.64	-8.33	152.18	-1.61	-2.76	33.37	18.67	34.57	-231.99
ROCE, %						1.81	1.21	8.2	2.33	-6.23	-0.1208	-0.0561	0.4855	0.2093		-3.4	37.13	-0.5764	94.93
Ebit margin, %									10.56	-50.88	-0.9281	-0.3425	2.39	1.03		-1.45		0.1399	9.33
Рентаб EBITDA, %						15.93	13.64	15.36	18.24	-40.71	8.47	9.47	12.24	9.82		9.06	24.98	9.81	1.36
Чистая рентаб, %						-0.8	0.37	0.856	-6.15	-32.61	-4.64	-8.33	152.18	-1.61	-2.76		18.57	26.97	-9.87
Operation Margin, %							5.82	7.45	12	3.74	3.94	5.25	2.11	0.2933	-3.24	-1.31	17.42	0.6207	-175.76
Доходность FCF, %	6.71	2.83	-0.8465	-0.2043	0.2621	3.86	6.43	3.18	2.23	-4.19								2.30	-201.65

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	14.5	20.56	-40.29	4.88	-37.95	33.61	32.46	-7.86	2.12		2.12	47.28	4.48	-156.16
P/BV	2.54	3.12	1.39	1.83	2.25	2.13	1.11	7.98	1.66		1.66	12.92	3.03	-5.90
P/S	0.5983	0.7319	0.2724	0.3979	0.4794	0.4556	0.2483	0.6274	0.7087		0.7087	8.36	0.5039	8.13
P/FCF		10.6	15.9	14.23	7.93	7.93	61.97	0	0	0	0	685.52	21.59	31.27
E/P		0.0486	-0.0248	0.1299	-0.0263	0.0168	0.0138	-0.1273	0	0	0	0.85	0.0014	-199.60
EV/EBIT				12.5	37.95	-144.05	43.12	-173.51	-64.02	-64.02	-64.02		-80.4960	-14.97
EV/EBITDA				7.64	11.18	8.1	9.53	9.49	10.25		10.25	39.49	9.71	-1.72
EV/S				1.07	0.9567	1.52	0.9511	1.31	0.9288	0.9288	0.9288	8.52	1.13	-9.38
EV/FCF				24.23	15.71	14.95	106.58	15.87	-7.52	-7.52	-7.52	701.66	24.47	-187.16
Debt/EBITDA				4.58	6.47	5.39	7.69	5.45	5.26	5.26	5.26	1.72	5.81	-0.49
Netdebt/Ebitda		2.39	3.42	3.99	5.86	4.99	7.04	4.96	2.43	2.43	2.43	0.66	4.37	-13.40
Debt/Ratio				0.396	0.3896	0.4778	0.523	0.5794	0.3023	0.3023	0.3023	0.17	0.4370	-8.75
Debt/Equity				2.37	2.48	3.64	3.43	9.6	1.11	2.69	2.69	3.35	4.09	-5.87
Debt/Net Income				6.31	-41.49	57.34	100.3	-6.83	1.43	1.43	1.43	3.02	30.73	-52.21
PEG										-0.3374	-0.3374		-0.3374	0.00
Бета								-0.7618	0.8302	2.38	2.38	0.85	0.8161	-246.19
Индекс Альтмана				1.89	1.5	1.66	1.58	0	1.22	1.32	1.32	0.91	1.46	-2.52

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E		96.71	-159.83	132.31	23.16	-186.31	20.46	28.93	-31.52	-7.99			3.08				47.28	2.59	-31.53
P/BV					0.9284	1.12	1.08	1.16	1.45	8.03	7.5	9.5	1.54	1.66			12.92	5.65	-27.04
P/S					0.8102	0.492	0.24	0.2666	0.3019	0.3526	0.3051	0.3732	0.5748	0.6394			8.36	0.4490	12.64
P/FCF	14.91	35.38	-118.14	-489.54	381.53	25.92	15.56	31.48	44.93	-23.89							685.52	18.80	-198.38
E/P	0.0021	0.0103	-0.0063	0.0076	0.0155	-0.0054	0.002	0.0051	-0.0317	-0.1252							0.85	-0.0310	87.52
EV/EBIT									44.94	-10.12	-558.12	-1476.37	149.45	375.35		-64.02		-314.7420	-35.15
EV/EBITDA					5.99	6.65	6.08	24.03	7.65	9.2	11.63	19.43	-17.05	8.48			39.49	6.34	-1.62
EV/S						4.05	4.52	3.69	4.75	5.15	5.18	5.06	3.57	3.85		0.9288	8.52	3.72	-29.09
EV/FCF						70.79	37.45	69.14	110.02	-47.22	-46.51	-2214.55	-60.49	-12.57		-7.52	701.66	-468.3280	-30.54
Debt/EBITDA						18.81	22.68	17.77	21.34	-7.38	40.16	34.48	15.53	20.09		5.26	1.72	23.10	-33.41
Netdebt/Ebitda						17.23	20.67	17.08	19.51	-6.65	36.49	31.73	6.39	9.28		2.43	0.66	17.26	-41.83
Debt/Ratio						0.4923	0.4816	0.4806	0.5939	0.5794	0.5856	0.5984	0.289	0.3023		0.3023	0.17	0.4155	-12.39
Debt/Equity						3.23	3.12	2.96	4.77	9.6	12.12	14.98	1.05	1.11		2.69	3.35	6.39	-26.00
Debt/Net Income						-354.06	787.29	318.88	-63.33	-9.21	-73.3	-39.21	1.25	-122.36		1.43	3.02	-46.4380	-145.50
PEG																-0.3374		-0.3374	0.00
Бета															3.33	2.38	0.85	2.85	-15.46
Индекс Альтмана					0.8068	0.6878	0.7289	0.7411	0.672						1.22	1.32	0.91	0.9364	12.61

Dividends

IFRS

Reporting Annual Quarterly

	2007	2011	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.001	1.71	1.32	1.94	5.29	0.009	0.015	0.015	0.015	0.015				0.0138	10.76
Дивиденд	26.08												0		26.08	0.00
Див доход, ао, %	177.57												0	0.82	177.57	0.00
Дивиденды / прибыль, %				490	834.48	-2786.36	937.06	11.39	15.46	25	-3.55	1.59	1.59	41.96	9.98	-32.55

	2007Q4	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд		0.015	0.004	0.004	0.003	0.004	0.004	0.004	0.004	0.003	0.004		0.0038	0.00
Дивиденд	16												16.00	0.00
Див доход, ао, %	63.38											0.82	63.38	0.00
Дивиденды / прибыль, %		-25	57.14	23.53	-2.42	-1.27	-10	-5.48	0.3697	-27.27	-23.53	41.96	-13.1821	18.67

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	4.24	4.86	4.81	9.84	7.68	7.68	12.62
Персонал, чел				16 000	15 500		-1.57

	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
CAPEX/Выручка, %	7.08	7.31	0.2813	5.72	6.32	-2.25

	CAGR 5