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%