Valuation NETGEM

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-27 am EDT			5-day change	1st Jan Change
0.8040 ^EUR	-2.43%		-2.43%	-5.41%

Jul. 29	Netgem SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Jul. 01	Netgem Sa Approves Dividend, Payable on July 10, 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	26.9	-	-
Change	-	-43.86%	24.01%	-4.58%	-10.71%	-5.5%	-	-
Enterprise Value (EV) ¹	43.99	23.64	28.81	25.87	24.41	20.7	17.3	13.1
Change	-	-46.26%	21.88%	-10.21%	-5.63%	-15.21%	-16.43%	-24.28%
P/E	-33.3x	-	50x	15.9x	17x	13.4x	10.1x	7.31x
PBR	2.13x	1.15x	1.34x	1.33x	1.15x	1.07x	1.03x	0.9x
PEG	-	-	-	0x	-1x	0.7x	0.3x	0.2x
Capitalization / Revenue	1.7x	0.74x	0.94x	0.94x	0.9x	0.8x	0.77x	0.74x
EV / Revenue	1.55x	0.65x	0.81x	0.77x	0.77x	0.61x	0.49x	0.36x
EV / EBITDA	10.2x	3.46x	3.69x	3.07x	4.14x	3.34x	2.58x	1.82x
EV / EBIT	-10x	-11.1x	72x	12.4x	12.8x	7.14x	4.81x	2.91x
EV / FCF	-299x	30.2x	7.11x	7.99x	13.6x	10.3x	3.33x	2.18x
FCF Yield	-0.33%	3.32%	14.1%	12.5%	7.36%	9.66%	30.1%	45.8%
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%	6.22%	6.22%	6.22%
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	1.6650	0.9220	1.0000	0.9520	0.8500	0.8040	0.8040	0.8040
Nbr of stocks (in thousands)	28,821	29,221	33,412	33,488	33,488	33,457	-	-
Announcement Date	3/31/22	4/28/23	3/28/24	4/30/25	3/26/26	-	-	-

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	13.73x	0.63x	3.45x	6.07%	32.12M
MICROSOFT CORPORATION	25.21x	9.31x	15.17x	0.79%	3,686B
PALANTIR TECHNOLOGIES INC.	117.18x	50.62x	82.17x	-.--%	427B
CADENCE DESIGN SYSTEMS, INC.	69.64x	14.7x	31x	-.--%	92.17B
DATADOG, INC.	403.59x	17.28x	68.31x	-.--%	81.75B
SYNOPSYS, INC.	151.93x	8.88x	22.68x	-.--%	78.51B
SEA LIMITED	40.18x	2.03x	16.19x	-.--%	72.96B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	121.79x	5.01x	24.35x	-.--%	43.65B
ATLASSIAN CORPORATION	170.26x	5.4x	20.85x	-.--%	42.65B
TWILIO INC.	26.59x	5.48x	26.29x	-.--%	35.09B
Average	114.01x	11.93x	31.05x	0.69%	455.92B
Weighted average by Cap.	46.21x	13.19x	23.08x	0.63%