Analysts coverage
and consensus
Here is the list of analysts who, to the knowledge of Worldline Group, are covering and publishing research notes on the Group. Worldline cannot guarantee the exhaustivity of this list, which is subject to modifications. The analysts also contribute their estimates to Worldline compiled consensus. The presentation of the average of these estimates on Worldline’s website does not constitute validation or approval of the consensus by the Group. The consensus is provided for informational purposes only and is not intended to be investment advice.
Financial analysts covering Worldline Group
| Company | Analyst |
|---|---|
| AlphaValue | Grégoire Hermann |
| Autonomous | Josh Levin |
| Barclays | James Goodman |
| Berenberg | Tammy Qiu |
| BNP Paribas Exane | Alexandre Faure |
| BofA | Frédéric Boulan |
| Bryan, Garnier & Co | Gregory Ramirez |
| Citi | Pavan Daswani |
| Crédit Suisse | Justin Forsythe |
| Deutsche Bank | Johannes Schaller |
| Equita | Gianmarco Bonacina |
| Goldman Sachs | Mohammed Moawalla |
| HSBC | Antonin Baudry |
| Invest Securities | Maxime Dubreil |
| J.P. Morgan | Sandeep Deshpande |
| Jefferies | Charles Brennan |
| Kepler Chevreux | Laurent Daure |
| Mediobanca Securities | Simonetta Chiriotti |
| Morgan Stanley | Adam Wood |
| Oddo BHF | Martin Marandon-Carlhian |
| Redburn | Chris Hartley |
| Société Générale | Derric Marcon |
| Stifel | Chandramouli Sriraman |
| UBS | Michael Briest |
Analysts' Consensus
Average of 18 estimates contributed as of 07/04/2022
Q1 2022 |
Q2 2022 |
H1 2022 |
H2 2022 |
FY 2022 |
FY 2023 |
FY 2024 |
||||||||
| In € million | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | |||||||
| Merchant Services | 618 | 694 | 1,313 | 1,610 | 2,923 | 3,305 | 3,682 | |||||||
| Financial Services | 220 | 231 | 451 | 508 | 959 | 1,007 | 1,062 | |||||||
| Mobility & e-Transactional Services | 88 | 92 | 180 | 191 | 372 | 399 | 429 | |||||||
| Worldline | 926 | 1,018 | 1,944 | 2,309 | 4,253 | 4,712 | 5,174 | |||||||
| In % | OG % | OG % | OG % | OG % | OG % | OG % | OG % | |||||||
| Merchant Services | +13.9% | +9.4% | +11.5% | +9.2% | +10.2% | +11.6% | +11.4% | |||||||
| Financial Services | +1.5% | +1.5% | +1.5% | +4.4% | +3.0% | +5.0% | +5.5% | |||||||
| Mobility & e-Transactional Services | +6.8% | +6.7% | +6.8% | +6.7% | +6.7% | +7.4% | +7.4% | |||||||
| Worldline | +9.7% | +7.2% | +8.4% | +8.0% | +8.1% | +9.6% | +9.6% | |||||||
| In € million | OMDA | OMDA | OMDA | OMDA | OMDA | |||||||||
| Merchant Services | 318 | 483 | 801 | 968 | 1,148 | |||||||||
| Financial Services | 131 | 174 | 305 | 327 | 349 | |||||||||
| Mobility & e-Transactional Services | 28 | 30 | 57 | 65 | 71 | |||||||||
| Corporate costs | -22 | -23 | -45 | -49 | -52 | |||||||||
| Worldline | 455 | 664 | 1,118 | 1,311 | 1,517 | |||||||||
| In % of revenue | OMDA % | OMDA % | OMDA % | OMDA % | OMDA % | |||||||||
| Merchant Services | 24.2% | 30.0% | 27.4% | 29.3% | 31.2% | |||||||||
| Financial Services | 29.1% | 34.2% | 31.8% | 32.4% | 32.9% | |||||||||
| Mobility & e-Transactional Services | 15.3% | 15.5% | 15.4% | 16.2% | 16.6% | |||||||||
| Corporate costs | -1.1% | -1.0% | -1.1% | -1.0% | -1.0% | |||||||||
| Worldline | 23.4% | 28.7% | 26.3% | 27.8% | 29.3% | |||||||||
| In € million | FCF | FCF | FCF | FCF | FCF | |||||||||
| Worldline | 204 | 328 | 520 | 638 | 777 | |||||||||
| In % of OMDA | Conversion % | Conversion % | Conversion % | Conversion % | Conversion % | |||||||||
| Worldline | 44.9% | 49.3% | 46.5% | 48.7% | 51.2% | |||||||||