Valuation Bilendi

Stocks

Market Closed - Euronext Paris 03:55:00 30/10/26 am AEDT			5-day change	1st Jan Change
7.750 ^EUR	+1.31%		+0.65%	-57.30%

09/10	Bilendi SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08/10	Bilendi withstands slowdown thanks to international operations and continues its transformation

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	35.25	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-57.85%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	77.85	71.35	62.45
Change	-	-5.69%	-22.39%	9.93%	67.13%	-40.69%	-8.35%	-12.47%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	37.4x	8.95x	4.54x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	-0.6x	0x	0x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.38x	0.35x	0.32x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	1.43x	0.85x	0.71x	0.58x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	4.01x	3.1x	2.32x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	14.4x	8.11x	4.19x
EV / FCF	27.9x	41.8x	24.3x	9.55x	26.4x	16.2x	11.8x	7.76x
FCF Yield	3.59%	2.39%	4.11%	10.5%	3.79%	6.17%	8.48%	12.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.06	0.8239	0.5846	0.9354	0.6174	0.2043	0.855	1.685
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	44.1	61.5	62.7	64.39	91.55	92.1	100	108.6
EBITDA ¹	9.5	12.9	11.4	13.29	20.67	19.4	23	26.9
EBIT ¹	5.8	7.5	5.9	7.062	5.382	5.4	8.8	14.9
Net income ¹	4.8	3.913	2.802	4.463	2.991	2.1	5.2	10.7
Net Debt ¹	2.113	0.1944	0.6666	-4.622	47.64	42.6	36.1	27.2
Reference price ²	21.700	20.500	15.600	18.300	18.150	7.650	7.650	7.650
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	37.44x	0.85x	4.01x	-	39.29M
ALPHABET INC.	15.77x	7.65x	16.35x	0.27%	3,957B
META PLATFORMS, INC.	21.04x	6.15x	11.02x	0.35%	1,566B
MASTERCARD, INC.	31.2x	14.6x	23.09x	0.57%	535B
TENCENT HOLDINGS LIMITED	13.35x	3.55x	8.22x	1.52%	444B
NETFLIX, INC.	17.3x	5.12x	15.33x	-.--%	255B
ALIBABA GROUP HOLDING LIMITED	19.06x	1.39x	9.39x	1.08%	251B
SHOPIFY INC.	103.94x	13.8x	74.12x	-.--%	216B
UBER TECHNOLOGIES, INC.	20.56x	2.34x	11.91x	-.--%	133B
SPOTIFY TECHNOLOGY S.A.	40.91x	4.73x	31.2x	-.--%	111B
Average	32.06x	6.02x	20.46x	0.42%	746.75B
Weighted average by Cap.	21.01x	7.33x	16.78x	0.38%