Valuation NETGEM

Stocks

Real-time Euronext Paris 09:36:25 10/09/26 pm AEST			5-day change	1st Jan Change
1.010 ^EUR	-4.72%		+17.44%	+18.82%

03/09	Netgem And VodafoneThree Enter Agreement For Netgem?s PLEIO Platform To Supply And Operate Vodafone Television And Entertainment Service	CI
30/07	Netgem SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	47.99	26.94	33.41	31.88	28.46	35.46	-	-
Change	-	-43.86%	24.01%	-4.58%	-10.71%	24.59%	-	-
Enterprise Value (EV) ¹	43.99	23.64	28.81	25.87	24.41	29.26	25.86	21.66
Change	-	-46.26%	21.88%	-10.21%	-5.63%	19.87%	-11.62%	-16.24%
P/E	-33.3x	-	50x	15.9x	17x	17.7x	13.3x	9.64x
PBR	2.13x	1.15x	1.34x	1.33x	1.15x	1.41x	1.36x	1.19x
PEG	-	-	-	0x	-1x	0.9x	0.4x	0.3x
Capitalization / Revenue	1.7x	0.74x	0.94x	0.94x	0.9x	1.05x	1.01x	0.97x
EV / Revenue	1.55x	0.65x	0.81x	0.77x	0.77x	0.87x	0.74x	0.6x
EV / EBITDA	10.2x	3.46x	3.69x	3.07x	4.14x	4.72x	3.86x	3.01x
EV / EBIT	-10x	-11.1x	72x	12.4x	12.8x	10.1x	7.18x	4.81x
EV / FCF	-299x	30.2x	7.11x	7.99x	13.6x	14.6x	4.97x	3.61x
FCF Yield	-0.33%	3.32%	14.1%	12.5%	7.36%	6.83%	20.1%	27.7%
Dividend per Share ²	0.03	0.05	0.05	0.05	0.05	0.05	0.05	0.05
Rate of return	1.8%	5.42%	5%	5.25%	5.88%	4.72%	4.72%	4.72%
EPS ²	-0.05	-	0.02	0.06	0.05	0.06	0.08	0.11
Distribution rate	-60%	-	250%	83.3%	100%	83.3%	62.5%	45.5%
Net sales ¹	28.3	36.3	35.6	33.77	31.7	33.7	35	36.4
EBITDA ¹	4.3	6.825	7.8	8.424	5.9	6.2	6.7	7.2
EBIT ¹	-4.4	-2.122	0.4	2.078	1.9	2.9	3.6	4.5
Net income ¹	-1.3	0.108	0.5	1.953	1.534	2.2	2.8	3.5
Net Debt ¹	-4	-3.303	-4.6	-6.01	-4.051	-6.2	-9.6	-13.8
Reference price ²	1.665	0.922	1.000	0.952	0.850	1.060	1.060	1.060
Nbr of stocks (in thousands)	28,821	29,221	33,412	33,488	33,488	33,457	-	-
Announcement Date	31/3/22	28/4/23	28/3/24	30/4/25	26/3/26	-	-	-

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.($)
NETGEM	17.67x	0.87x	4.72x	4.72%	41.21M
MICROSOFT CORPORATION	24.99x	9.22x	15.06x	0.79%	3,651B
PALANTIR TECHNOLOGIES INC.	111.07x	48.29x	78.37x	-.--%	407B
CADENCE DESIGN SYSTEMS, INC.	59.22x	12.51x	26.39x	-.--%	78.38B
DATADOG, INC.	399.34x	17.09x	67.55x	-.--%	80.89B
SYNOPSYS, INC.	99x	8.45x	21.41x	-.--%	75.36B
SEA LIMITED	36.67x	1.8x	14.38x	-.--%	66.58B
ATLASSIAN CORPORATION	179.63x	5.71x	22.07x	-.--%	44.99B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.6x	4.53x	22.14x	-.--%	39.48B
TWILIO INC.	26.44x	5.45x	26.14x	-.--%	34.89B
Average	106.86x	11.39x	29.82x	0.55%	447.88B
Weighted average by Cap.	43.95x	12.74x	22.28x	0.65%