Valuation Bilendi BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 00:43:57 11/07/2026 +04			5-day change	1st Jan Change
15.56 ^EUR	-1.52%		-2.75%	-12.09%

05-05	Sanofi, LVMH, Alstom... stocks to watch today in Paris
05-04	Bilendi SA Reports Unaudited Revenue Results for the First Quarter of 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95.5	91.87	70.79	83.17	83.64	73.18	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-12.51%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	114.1	107	98.38
Change	-	-5.69%	-22.39%	9.93%	67.13%	-13.1%	-6.22%	-8.04%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	24.4x	13.3x	8.1x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	4.62x	0.2x	0.1x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.77x	0.72x	0.67x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	1.43x	1.19x	1.06x	0.91x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	5.34x	4.54x	3.73x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	16.3x	11.1x	7.23x
EV / FCF	27.9x	41.8x	24.3x	9.55x	26.4x	17x	15.1x	11.4x
FCF Yield	3.59%	2.39%	4.11%	10.5%	3.79%	5.87%	6.64%	8.79%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.06	0.8239	0.5846	0.9354	0.6174	0.65	1.195	1.96
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	44.1	61.5	62.7	64.39	91.55	95.65	101.4	108.6
EBITDA ¹	9.5	12.9	11.4	13.29	20.67	21.35	23.55	26.35
EBIT ¹	5.8	7.5	5.9	7.062	5.382	7	9.6	13.6
Net income ¹	4.8	3.913	2.802	4.463	2.991	3.05	5.6	9.15
Net Debt ¹	2.113	0.1944	0.6666	-4.622	47.64	40.9	33.8	25.2
Reference price ²	21.70	20.50	15.60	18.30	18.15	15.88	15.88	15.88
Nbr of stocks (in thousands)	4,401	4,481	4,538	4,545	4,608	4,608	-	-
Announcement Date	12/04/22	04/04/23	03/04/24	26/04/25	01/05/26	-	-	-

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.($)
TENCENT HOLDINGS LIMITED	15.44x	4.21x	9.81x	1.33%	527B
NETFLIX, INC.	20.43x	6.05x	18.17x	-.--%	309B
UBER TECHNOLOGIES, INC.	24.62x	2.62x	13.54x	-.--%	152B
SK SQUARE CO., LTD.	4.92x	106.94x	3.87x	0.11%	124B
SPOTIFY TECHNOLOGY S.A.	32.72x	3.99x	26.18x	-.--%	98.65B
AIRBNB, INC.	29.23x	5.56x	15.69x	-.--%	88.21B
DOORDASH, INC.	75.26x	4.42x	21.6x	-.--%	83.58B
NASPERS LIMITED	7.56x	2.96x	45.51x	0.69%	39.79B
ETERNAL LIMITED	721.62x	4.67x	220.62x	-.--%	27.91B
Average	103.53x	15.71x	41.66x	0.24%	161.05B
Weighted average by Cap.	35.42x	13.25x	18.66x	0.51%