Valuation audius SE

Equities

Market Closed - Deutsche Boerse AG Other stock markets 03:50:46 2026-04-17 am EDT			5-day change	1st Jan Change
11.50 ^EUR	0.00%		0.00%	-5.74%

Mar. 11	Audius SE Raises Earnings Guidance for the Year 2026	CI
Feb. 03	Audius SE - Special Call

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	41.9	85.64	86.62	59.4	56.59	56.59	56.59	-
Change	-	104.4%	1.16%	-31.43%	-4.73%	0%	0%	-
Enterprise Value (EV)	41.9	85.64	86.62	59.4	56.59	56.59	56.59	56.59
Change	-	104.4%	1.16%	-31.43%	-4.73%	0%	0%	0%
P/E ratio	-	28.4x	25x	17.1x	27.4x	24x	15.3x	11.9x
PBR	-	4.52x	4.14x	2.66x	-	-	-	-
PEG	-	-	1.7x	-	-0.7x	1.7x	0.3x	0.4x
Capitalization / Revenue	1.21x	1.46x	1.19x	0.76x	0.67x	0.52x	0.44x	0.42x
EV / Revenue	0x	0x	0x	0x	0x	0.52x	0.44x	0.42x
EV / EBITDA	0x	0x	0x	0x	0x	6.43x	5.19x	4.6x
EV / EBIT	0x	0x	0x	0x	0x	9.13x	7.65x	6.36x
EV / FCF	0x	0x	-0x	0x	0x	51.4x	9.43x	8.71x
FCF Yield	5.72%	2.85%	-3.72%	0.75%	6.07%	1.94%	10.6%	11.5%
Dividend per Share ²	-	-	0.35	0.35	0.2	0.24	0.38	0.49
Rate of return	-	-	2%	2.92%	1.74%	2.09%	3.3%	4.26%
EPS ²	-	0.61	0.7	0.7	0.42	0.48	0.75	0.97
Distribution rate	-	-	50%	50%	47.6%	50%	50.7%	50.5%
Net sales ¹	34.67	58.6	73	78.24	83.88	108.3	127.3	134.9
EBITDA ¹	2.895	6.7	7.9	7.578	7.134	8.8	10.9	12.3
EBIT ¹	2.458	5.2	6.165	5.743	5.033	6.2	7.4	8.9
Net income ¹	-	3	3.453	3.437	2.086	2.3	3.7	4.8
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.55	17.30	17.50	12.00	11.50	11.50	11.50	11.50
Nbr of stocks (in thousands)	4,900	4,950	4,950	4,950	4,921	4,921	4,921	-
Announcement Date	4/28/21	4/25/22	3/31/23	4/22/24	4/29/25	-	-	-

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.($)
AUDIUS SE	23.96x	-	-	2.09%	66.8M
IBM	23.66x	3.89x	13.83x	2.66%	238B
ACCENTURE PLC	14.7x	1.57x	8.24x	3.29%	121B
TATA CONSULTANCY SERVICES LTD.	18.39x	3.36x	12.38x	4.62%	101B
AUTOMATIC DATA PROCESSING, INC.	18.26x	3.1x	10.63x	3.27%	80.72B
RELX PLC	21.48x	5.54x	13.68x	2.66%	65.75B
INFOSYS LIMITED	18.81x	2.79x	11.87x	3.75%	57.67B
SNOWFLAKE INC.	-51.88x	7.87x	51.22x	-.--%	49.72B
HCL TECHNOLOGIES LIMITED	22.73x	2.8x	13.45x	3.93%	42.17B
FUJITSU LIMITED	14.94x	1.73x	11.87x	1.04%	41.37B
Average	12.50x	3.63x	16.35x	2.73%	79.76B
Weighted average by Cap.	15.34x	3.52x	14.53x	2.96%