Valuation NETGEM

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-18 am EDT			5-day change	1st Jan Change
0.9540 ^EUR	-2.85%		-9.57%	+12.24%

Sep. 03	Netgem And VodafoneThree Enter Agreement For Netgem?s PLEIO Platform To Supply And Operate Vodafone Television And Entertainment Service	CI
Jul. 29	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	32.85	-	-
Change	-	-43.86%	24.01%	-4.58%	-10.71%	15.42%	-	-
Enterprise Value (EV) ¹	43.99	23.64	28.81	25.87	24.41	26.65	23.25	19.05
Change	-	-46.26%	21.88%	-10.21%	-5.63%	9.18%	-12.76%	-18.06%
P/E	-33.3x	-	50x	15.9x	17x	16.4x	12.3x	8.93x
PBR	2.13x	1.15x	1.34x	1.33x	1.15x	1.31x	1.26x	1.1x
PEG	-	-	-	0x	-1x	0.8x	0.4x	0.2x
Capitalization / Revenue	1.7x	0.74x	0.94x	0.94x	0.9x	0.97x	0.94x	0.9x
EV / Revenue	1.55x	0.65x	0.81x	0.77x	0.77x	0.79x	0.66x	0.52x
EV / EBITDA	10.2x	3.46x	3.69x	3.07x	4.14x	4.3x	3.47x	2.65x
EV / EBIT	-10x	-11.1x	72x	12.4x	12.8x	9.19x	6.46x	4.23x
EV / FCF	-299x	30.2x	7.11x	7.99x	13.6x	13.3x	4.47x	3.18x
FCF Yield	-0.33%	3.32%	14.1%	12.5%	7.36%	7.5%	22.4%	31.5%
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%	5.09%	5.09%	5.09%
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	0.9820	0.9820	0.9820
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	16.37x	0.79x	4.3x	5.09%	37.72M
MICROSOFT CORPORATION	25.27x	9.33x	15.27x	0.8%	3,696B
PALANTIR TECHNOLOGIES INC.	115.48x	50.26x	81.57x	-.--%	424B
DATADOG, INC.	421.62x	17.95x	70.95x	-.--%	84.74B
CADENCE DESIGN SYSTEMS, INC.	58.42x	12.34x	26.03x	-.--%	77.32B
SYNOPSYS, INC.	95.96x	8.21x	20.81x	-.--%	73.05B
SEA LIMITED	34.16x	1.65x	13.21x	-.--%	62.03B
ATLASSIAN CORPORATION	194.58x	6.21x	24x	-.--%	48.74B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.32x	4.52x	21.95x	-.--%	39.38B
TWILIO INC.	28.66x	5.93x	28.48x	-.--%	37.82B
Average	110.48x	11.72x	30.66x	0.59%	454.27B
Weighted average by Cap.	45.51x	13.13x	23.00x	0.65%