Valuation Bilendi

Stocks

Market Closed - Euronext Paris 01:55:00 12/09/26 am AEST			5-day change	1st Jan Change
10.66 ^EUR	-2.91%		-6.49%	-41.27%

24/07	Bilendi holds up on international strength and reaffirms its strategic roadmap
24/07	Bilendi SA Reports Unaudited Revenue Results for the Second Quarter and First Half of 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95.5	91.87	70.79	83.17	83.64	49.12	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-41.27%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	90.22	84.52	76.87
Change	-	-5.69%	-22.39%	9.93%	67.13%	-31.27%	-6.32%	-9.05%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	36.2x	12.3x	6.25x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	-0.7x	0x	0.1x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.54x	0.51x	0.47x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	1.43x	0.98x	0.87x	0.74x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	4.71x	3.93x	3.11x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	13.2x	9.5x	5.85x
EV / FCF	27.9x	41.8x	24.3x	9.55x	26.4x	13.9x	14.8x	10x
FCF Yield	3.59%	2.39%	4.11%	10.5%	3.79%	7.2%	6.74%	9.95%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.06	0.8239	0.5846	0.9354	0.6174	0.2943	0.865	1.705
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	44.1	61.5	62.7	64.39	91.55	91.6	97.2	104.2
EBITDA ¹	9.5	12.9	11.4	13.29	20.67	19.15	21.5	24.75
EBIT ¹	5.8	7.5	5.9	7.062	5.382	6.85	8.9	13.15
Net income ¹	4.8	3.913	2.802	4.463	2.991	1.3	4.05	7.9
Net Debt ¹	2.113	0.1944	0.6666	-4.622	47.64	41.1	35.4	27.75
Reference price ²	21.70	20.50	15.60	18.30	18.15	10.66	10.66	10.66
Nbr of stocks (in thousands)	4,401	4,481	4,538	4,545	4,608	4,608	-	-
Announcement Date	12/4/22	4/4/23	3/4/24	26/4/25	1/5/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BILENDI	36.22x	0.98x	4.71x	-	57.01M
TENCENT HOLDINGS LIMITED	14.8x	3.95x	9.1x	1.38%	492B
NETFLIX, INC.	21.59x	6.39x	19.2x	-.--%	322B
UBER TECHNOLOGIES, INC.	21.88x	2.57x	13.05x	-.--%	146B
SPOTIFY TECHNOLOGY S.A.	37.13x	4.34x	28.63x	-.--%	108B
SK SQUARE CO., LTD.	2.93x	78.73x	2.19x	0.14%	107B
AIRBNB, INC.	32.04x	6.29x	17.66x	-.--%	100B
DOORDASH, INC.	78.06x	4.63x	22.05x	-.--%	87.5B
PROSUS N.V.	10.03x	7.33x	88.11x	0.68%	87.35B
NASPERS LIMITED	7.78x	2.98x	61.82x	0.77%	33.92B
Average	26.25x	11.82x	26.65x	0.33%	148.45B
Weighted average by Cap.	22.20x	10.14x	19.80x	0.52%