
PagSeguro Digital (PAGS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
917.8M
Gross Profit
465.4M
50.71%
Operating Income
338.0M
36.83%
Net Income
100.7M
10.97%
EPS (Diluted)
$1.79
Balance Sheet Metrics
Total Assets
13.4B
Total Liabilities
10.6B
Shareholders Equity
2.7B
Debt to Equity
3.88
Cash Flow Metrics
Operating Cash Flow
-331.7M
Free Cash Flow
320.2M
Revenue & Profitability Trend
PagSeguro Digital Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.4B | 15.7B | 15.2B | 10.3B | 6.7B |
Cost of Goods Sold | 1.8B | 8.1B | 7.5B | 5.8B | 3.8B |
Gross Profit | 1.6B | 7.5B | 7.7B | 4.5B | 2.9B |
Gross Margin % | 47.9% | 48.1% | 50.7% | 43.9% | 43.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 531.4M | 2.2B | 2.6B | 2.4B | 1.2B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 531.4M | 2.2B | 2.6B | 2.4B | 1.2B |
Operating Income | 1.1B | 5.4B | 5.1B | 2.1B | 1.7B |
Operating Margin % | 32.5% | 34.3% | 33.5% | 20.6% | 25.9% |
Non-Operating Items | |||||
Interest Income | 89.3M | 268.1M | 175.8M | 149.5M | 128.6M |
Interest Expense | 703.1M | 3.3B | 3.2B | 790.6M | 109.2M |
Other Non-Operating Income | -57.8M | -366.7M | -338.4M | 7.3M | 22.9M |
Pre-tax Income | 446.6M | 2.0B | 1.8B | 1.5B | 1.8B |
Income Tax | 49.5M | 363.4M | 254.5M | 321.7M | 482.4M |
Effective Tax Rate % | 11.1% | 18.0% | 14.5% | 21.6% | 27.2% |
Net Income | 397.2M | 1.7B | 1.5B | 1.2B | 1.3B |
Net Margin % | 11.5% | 10.5% | 9.9% | 11.3% | 19.3% |
Key Metrics | |||||
EBITDA | 1.5B | 6.6B | 6.0B | 3.0B | 2.3B |
EPS (Basic) | $6.70 | $5.14 | $4.60 | $3.53 | $3.92 |
EPS (Diluted) | $6.62 | $5.10 | $4.57 | $3.51 | $3.92 |
Basic Shares Outstanding | 59318452 | 1819397295 | 1911796119 | 1930501388 | 1924548496 |
Diluted Shares Outstanding | 59318452 | 1819397295 | 1911796119 | 1930501388 | 1924548496 |
Income Statement Trend
PagSeguro Digital Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 174.1M | 2.9B | 1.8B | 1.8B | 1.6B |
Short-term Investments | 91.6M | 3.3B | 1.1B | 782.6M | 979.8M |
Accounts Receivable | 10.8B | 41.8B | 36.2B | 23.4B | 16.0B |
Inventory | 308.1K | 33.5M | 13.3M | 49.5M | 30.4M |
Other Current Assets | 893.5M | - | - | - | - |
Total Current Assets | 12.1B | 48.7B | 39.8B | 26.7B | 19.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 60.9M | 292.0M | 248.0M | 136.6M | 99.5M |
Goodwill | 591.8M | 2.8B | 2.4B | 1.9B | 1.3B |
Intangible Assets | 506.5M | 2.3B | 1.9B | 1.4B | 954.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 526.2M | 1.4B | 908.3M | 401.6M | 134.6M |
Total Non-Current Assets | 1.6B | 6.4B | 5.6B | 4.4B | 3.1B |
Total Assets | 13.7B | 55.1B | 45.3B | 31.1B | 22.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 124.5M | 513.9M | 449.1M | 578.0M | 335.5M |
Short-term Debt | 5.5B | 11.6B | 10.1B | 4.1B | 572.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 60.4M | 73.3M | 53.8M | 88.0M | 572.0M |
Total Current Liabilities | 8.0B | 34.4B | 29.7B | 19.0B | 11.6B |
Non-Current Liabilities | |||||
Long-term Debt | 2.1B | 4.8B | 1.9B | 77.6M | 194.1M |
Deferred Tax Liabilities | 336.0M | 1.8B | 1.6B | 1.4B | 1.1B |
Other Non-Current Liabilities | 206.1M | 229.7M | 171.3M | 70.2M | 56.6M |
Total Non-Current Liabilities | 2.9B | 7.4B | 3.7B | 1.6B | 1.4B |
Total Liabilities | 10.9B | 41.9B | 33.5B | 20.6B | 13.0B |
Equity | |||||
Common Stock | 4.9K | 26.0K | 26.0K | 26.0K | 26.0K |
Retained Earnings | 1.9B | 7.9B | 6.2B | 4.7B | 3.6B |
Treasury Stock | 256.7M | 760.3M | 475.4M | 285.0M | 13.6M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.8B | 13.2B | 11.8B | 10.5B | 9.3B |
Key Metrics | |||||
Total Debt | 7.6B | 16.4B | 12.0B | 4.1B | 766.1M |
Working Capital | 4.1B | 14.3B | 10.0B | 7.7B | 7.7B |
Balance Sheet Composition
PagSeguro Digital Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 446.6M | 2.0B | 1.8B | 1.5B | 1.8B |
Depreciation & Amortization | 300.4M | 1.4B | 1.1B | 768.6M | 376.3M |
Stock-Based Compensation | 33.5M | 144.6M | 127.4M | 370.6M | 122.9M |
Working Capital Changes | -4.1B | -11.9B | -17.9B | -9.0B | -5.5B |
Operating Cash Flow | -3.1B | -7.3B | -13.3B | -5.4B | -3.0B |
Investing Activities | |||||
Capital Expenditures | -212.4M | -951.6M | -1.1B | -972.3M | -1.5B |
Acquisitions | 0 | -31.3M | 0 | -43.4M | -345.6M |
Investment Purchases | - | - | - | - | 0 |
Investment Sales | - | - | - | - | 530.7M |
Investing Cash Flow | -212.4M | -982.9M | -1.1B | -1.0B | -1.3B |
Financing Activities | |||||
Share Repurchases | -147.2M | -399.4M | -291.4M | -258.0M | -44.8M |
Dividends Paid | 0 | 0 | 0 | 0 | 0 |
Debt Issuance | - | - | - | - | - |
Debt Repayment | -889.8M | -117.0M | -1.2B | -15.1M | 0 |
Financing Cash Flow | -260.0M | -316.4M | -2.5B | 727.2M | -55.1M |
Free Cash Flow | -1.1B | 2.0B | 1.4B | -853.8M | 106.1M |
Net Change in Cash | -3.5B | -8.6B | -16.9B | -5.7B | -4.4B |
Cash Flow Trend
PagSeguro Digital Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
7.03
Forward P/E
7.30
Price to Book
0.19
Price to Sales
0.14
PEG Ratio
0.49
Profitability Ratios
Profit Margin
11.35%
Operating Margin
36.83%
Return on Equity
15.17%
Return on Assets
6.06%
Financial Health
Current Ratio
1.42
Debt to Equity
24.65
Beta
1.57
Per Share Data
EPS (TTM)
$1.33
Book Value per Share
$49.97
Revenue per Share
$62.81
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
pags | 2.8B | 7.03 | 0.19 | 15.17% | 11.35% | 24.65 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 819.5B | 66.08 | 33.66 | 69.24% | 21.08% | 452.53 |
Klaviyo | 9.4B | -152.29 | 7.07 | -6.42% | -6.19% | 9.04 |
Amdocs | 9.1B | 16.66 | 2.58 | 15.73% | 11.94% | 23.65 |
Wix.com | 8.5B | 53.63 | -71.76 | -175.57% | 8.90% | -8.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.