|
Market Closed -
Xetra
01:35:00 29/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 183.00 EUR | +1.44% |
|
+1.10% | -1.29% |
| 19/08 | Secunet Security Networks Aktiengesellschaft, H1 2026 Earnings Call, Aug 13, 2026 | |
| 17/08 | Secunet Security Networks AG : Warburg Research keeps its Buy rating | ZD |
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 | 1,184 | - | - |
| Change | - | -52.5% | -25.66% | -20.27% | 59.28% | -1.29% | - | - |
| Enterprise Value (EV) 1 | 2,556 | 1,268 | 922.4 | 719.5 | 1,132 | 1,093 | 1,066 | 1,034 |
| Change | - | -50.39% | -27.25% | -21.99% | 57.36% | -3.43% | -2.54% | -3% |
| P/E | 62.1x | 40.6x | 32.4x | 26.9x | 36x | 29.8x | 24.3x | 21.3x |
| PBR | 20.6x | 9.96x | 6.86x | 5x | 7.18x | 6.11x | 5.15x | 4.35x |
| PEG | - | -1.5x | -4.75x | -6.39x | 1.9x | 1.6x | 1.1x | 1.5x |
| Capitalization / Revenue | 7.92x | 3.66x | 2.4x | 1.85x | 2.61x | 2.34x | 2.13x | 1.93x |
| EV / Revenue | 7.57x | 3.65x | 2.34x | 1.77x | 2.47x | 2.16x | 1.91x | 1.68x |
| EV / EBITDA | 34.6x | 20.5x | 15.3x | 11.9x | 15.1x | 13.4x | 11.3x | 9.73x |
| EV / EBIT | 40x | 27x | 21.5x | 16.9x | 21.9x | 18.6x | 14.8x | 12.6x |
| EV / FCF | 54.4x | -133x | 21.4x | 15.4x | 20.9x | 26.8x | 24x | 19.8x |
| FCF Yield | 1.84% | -0.75% | 4.68% | 6.51% | 4.79% | 3.73% | 4.17% | 5.05% |
| Dividend per Share 2 | 3.37 | 2.86 | 2.36 | 2.73 | 2.58 | 2.963 | 3.507 | 4.004 |
| Rate of return | 0.81% | 1.46% | 1.62% | 2.35% | 1.39% | 1.62% | 1.92% | 2.19% |
| EPS 2 | 6.66 | 4.84 | 4.51 | 4.32 | 5.15 | 6.137 | 7.523 | 8.59 |
| Distribution rate | 50.6% | 59.1% | 52.3% | 63.2% | 50.1% | 48.3% | 46.6% | 46.6% |
| Net sales 1 | 337.6 | 347.2 | 393.7 | 406.4 | 458.8 | 505.4 | 557.1 | 614 |
| EBITDA 1 | 73.81 | 61.88 | 60.44 | 60.32 | 74.88 | 81.83 | 93.97 | 106.2 |
| EBIT 1 | 63.9 | 47.01 | 42.98 | 42.52 | 51.65 | 58.87 | 72.07 | 82.3 |
| Net income 1 | 43 | 31.31 | 29.15 | 27.95 | 33.34 | 39.63 | 48.57 | 55.47 |
| Net Debt 1 | -119.5 | -2.666 | -22.18 | -33.52 | -67.22 | -90.53 | -118.3 | -150.3 |
| Reference price 2 | 413.50 | 196.40 | 146.00 | 116.40 | 185.40 | 183.00 | 183.00 | 183.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.82x | 2.16x | 13.36x | 1.62% | 1.37B | |
| 23.13x | 3.77x | 13.16x | 2.87% | 222B | |
| 14.09x | 1.55x | 8.16x | 3.41% | 116B | |
| -114.74x | 18.24x | 105.52x | -.--% | 114B | |
| 15.17x | 2.77x | 10.47x | 5.42% | 88.66B | |
| 20.92x | 5.47x | 13.43x | 2.72% | 63.28B | |
| 14.99x | 2.19x | 9.28x | 5.2% | 48.47B | |
| 22.03x | 1.81x | 11.13x | 1.37% | 42.34B | |
| 21.31x | 1.62x | 10.27x | 0.87% | 40.69B | |
| 18.17x | 2.3x | 11.01x | 4.81% | 37.26B | |
| Average | 6.49x | 4.19x | 20.58x | 2.83% | 77.38B | |
| Weighted average by Cap. | -0.47x | 5.19x | 25.09x | 2.86% |
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
