Valuation NETGEM

Stocks

Market Closed - Euronext Paris 20:55:00 30/10/2026 +04			5-day change	1st Jan Change
0.9120 ^EUR	-2.56%		-2.98%	+7.29%

10-15	Netgem Provides Earnings Guidance for the Financial Year 2026	CI
09-03	Netgem And VodafoneThree Enter Agreement For Netgem?s PLEIO Platform To Supply And Operate Vodafone Television And Entertainment Service	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	31.53	-	-
Change	-	-43.86%	24.01%	-4.58%	-10.71%	10.78%	-	-
Enterprise Value (EV) ¹	43.99	23.64	28.81	25.87	24.41	25.33	21.93	17.73
Change	-	-46.26%	21.88%	-10.21%	-5.63%	3.76%	-13.42%	-19.15%
P/E	-33.3x	-	50x	15.9x	17x	15.6x	11.7x	8.51x
PBR	2.13x	1.15x	1.34x	1.33x	1.15x	1.25x	1.2x	1.05x
PEG	-	-	-	0x	-1x	0.8x	0.4x	0.2x
Capitalization / Revenue	1.7x	0.74x	0.94x	0.94x	0.9x	0.94x	0.9x	0.87x
EV / Revenue	1.55x	0.65x	0.81x	0.77x	0.77x	0.75x	0.63x	0.49x
EV / EBITDA	10.2x	3.46x	3.69x	3.07x	4.14x	4.09x	3.27x	2.46x
EV / EBIT	-10x	-11.1x	72x	12.4x	12.8x	8.74x	6.09x	3.94x
EV / FCF	-299x	30.2x	7.11x	7.99x	13.6x	12.7x	4.22x	2.96x
FCF Yield	-0.33%	3.32%	14.1%	12.5%	7.36%	7.9%	23.7%	33.8%
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%	5.34%	5.34%	5.34%
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	0.9360	0.9360	0.9360
Nbr of stocks (in thousands)	28,821	29,221	33,412	33,488	33,488	33,688	-	-
Announcement Date	31/03/22	28/04/23	28/03/24	30/04/25	26/03/26	-	-	-

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	15.6x	0.75x	4.09x	5.34%	35.2M
MICROSOFT CORPORATION	26.66x	9.93x	16.07x	0.73%	3,937B
PALANTIR TECHNOLOGIES INC.	126.4x	55.99x	91.27x	-.--%	472B
ORACLE CORPORATION	20.92x	5.96x	10.36x	1.43%	423B
PALO ALTO NETWORKS, INC.	241.46x	21.55x	63.1x	-.--%	312B
CROWDSTRIKE HOLDINGS, INC.	2611.5x	43.74x	143.09x	-.--%	268B
SAP SE	28.9x	5.91x	18.36x	1.29%	269B
SERVICENOW, INC.	74.96x	6.92x	18.48x	-.--%	114B
FORTINET, INC.	43.13x	11.92x	30.6x	-.--%	102B
DATADOG, INC.	486.47x	20.33x	80.41x	-.--%	95.46B
Average	367.60x	18.30x	47.58x	0.88%	599.21B
Weighted average by Cap.	169.50x	15.36x	31.14x	0.64%