|
Market Closed -
Xetra
02:35:06 17/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 239.00 EUR | +1.27% |
|
-10.65% | +28.91% |
| 25/09 | Secunet Security Networks AG : Receives a Buy rating from Berenberg | ZD |
| 24/09 | Secunet CFO leaves unexpectedly - successor comes from Arvato Systems | DP |
Company Valuation: secunet Security Networks AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,675 | 1,271 | 944.5 | 753.1 | 1,199 | 1,546 | - | - |
| Change | - | -52.5% | -25.66% | -20.27% | 59.28% | 28.91% | - | - |
| Enterprise Value (EV) 1 | 2,556 | 1,268 | 922.4 | 719.5 | 1,132 | 1,456 | 1,427 | 1,389 |
| Change | - | -50.39% | -27.25% | -21.99% | 57.36% | 28.64% | -2.04% | -2.63% |
| P/E | 62.1x | 40.6x | 32.4x | 26.9x | 36x | 38.9x | 29.4x | 25.3x |
| PBR | 20.6x | 9.96x | 6.86x | 5x | 7.18x | 7.98x | 6.59x | 5.5x |
| PEG | - | -1.5x | -4.75x | -6.39x | 1.9x | 2x | 0.9x | 1.6x |
| Capitalization / Revenue | 7.92x | 3.66x | 2.4x | 1.85x | 2.61x | 3.06x | 2.61x | 2.38x |
| EV / Revenue | 7.57x | 3.65x | 2.34x | 1.77x | 2.47x | 2.88x | 2.41x | 2.14x |
| EV / EBITDA | 34.6x | 20.5x | 15.3x | 11.9x | 15.1x | 17.8x | 14.4x | 12.2x |
| EV / EBIT | 40x | 27x | 21.5x | 16.9x | 21.9x | 24.7x | 18.6x | 15.6x |
| EV / FCF | 54.4x | -133x | 21.4x | 15.4x | 20.9x | 37x | 30.6x | 23.7x |
| FCF Yield | 1.84% | -0.75% | 4.68% | 6.51% | 4.79% | 2.7% | 3.26% | 4.21% |
| Dividend per Share 2 | 3.37 | 2.86 | 2.36 | 2.73 | 2.58 | 2.963 | 3.787 | 4.383 |
| Rate of return | 0.81% | 1.46% | 1.62% | 2.35% | 1.39% | 1.24% | 1.58% | 1.83% |
| EPS 2 | 6.66 | 4.84 | 4.51 | 4.32 | 5.15 | 6.137 | 8.137 | 9.437 |
| Distribution rate | 50.6% | 59.1% | 52.3% | 63.2% | 50.1% | 48.3% | 46.5% | 46.4% |
| Net sales 1 | 337.6 | 347.2 | 393.7 | 406.4 | 458.8 | 505.5 | 592.4 | 649.6 |
| EBITDA 1 | 73.81 | 61.88 | 60.44 | 60.32 | 74.88 | 81.77 | 99.17 | 113.9 |
| EBIT 1 | 63.9 | 47.01 | 42.98 | 42.52 | 51.65 | 58.93 | 76.5 | 89.27 |
| Net income 1 | 43 | 31.31 | 29.15 | 27.95 | 33.34 | 39.57 | 52.5 | 61.3 |
| Net Debt 1 | -119.5 | -2.666 | -22.18 | -33.52 | -67.22 | -89.73 | -119.5 | -157 |
| Reference price 2 | 413.50 | 196.40 | 146.00 | 116.40 | 185.40 | 239.00 | 239.00 | 239.00 |
| Nbr of stocks (in thousands) | 6,470 | 6,470 | 6,470 | 6,470 | 6,470 | 6,470 | - | - |
| Announcement Date | 25/3/22 | 24/3/23 | 20/3/24 | 28/3/25 | 30/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.95x | 2.88x | 17.81x | 1.24% | 1.74B | |
| 22.87x | 3.72x | 13.01x | 2.91% | 219B | |
| 23.04x | 4.84x | 11.86x | 0.72% | 198B | |
| 15.68x | 1.78x | 9.18x | 3.02% | 136B | |
| -120.79x | 16.73x | 92.01x | -.--% | 108B | |
| -511.15x | 36.29x | 149.08x | -.--% | 106B | |
| 16.07x | 2.9x | 11.18x | 5.01% | 93.97B | |
| 22.61x | 5.86x | 14.38x | 2.51% | 67.63B | |
| 15.19x | 2.22x | 9.42x | 5.13% | 49.56B | |
| 24.75x | 2.06x | 13.03x | 1.26% | 48.6B | |
| Average | -45.28x | 7.93x | 34.10x | 2.18% | 102.76B | |
| Weighted average by Cap. | -48.89x | 8.31x | 34.33x | 2.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- YSN Stock
- Valuation secunet Security Networks AG
Select your edition
All financial news and data tailored to specific country editions
