Valuation Witbe

Stocks

Market Closed - Euronext Paris 20:55:00 30/10/2026 +04			5-day change	1st Jan Change
4.240 ^EUR	+0.95%		+0.95%	+194.44%

09-24	Witbe S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-30	Witbe S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29.02	30.94	17.42	10.68	5.916	17.42	-	-
Change	-	6.61%	-43.69%	-38.67%	-44.63%	194.44%	-	-
Enterprise Value (EV) ¹	30.66	31.41	21.92	13.67	7.78	18.32	17.02	15.22
Change	-	2.46%	-30.22%	-37.63%	-43.09%	135.47%	-7.1%	-10.58%
P/E	13.9x	42.2x	-11.5x	-9.63x	-8.47x	15.7x	11.8x	8.65x
PBR	-	-	2.64x	2.11x	1.1x	-	-	-
PEG	-	-0.7x	0x	0.4x	0.2x	-0x	0.4x	0.2x
Capitalization / Revenue	1.52x	1.19x	0.75x	0.48x	0.3x	0.81x	0.74x	0.67x
EV / Revenue	1.6x	1.2x	0.94x	0.61x	0.4x	0.85x	0.72x	0.59x
EV / EBITDA	7.37x	10.3x	7.68x	4.24x	3.41x	5.09x	4.36x	3.46x
EV / EBIT	17x	10,470x	-32.5x	-46.8x	-17.3x	183x	28.4x	11.7x
EV / FCF	-	-	-5.48x	-8.26x	-5.19x	20.4x	13.1x	8.01x
FCF Yield	-	-	-18.3%	-12.1%	-19.3%	4.91%	7.64%	12.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.51	0.18	-0.37	-0.27	-0.17	0.27	0.36	0.49
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	19.13	26.08	23.2	22.24	19.56	21.5	23.7	26
EBITDA ¹	4.162	3.038	2.853	3.227	2.279	3.6	3.9	4.4
EBIT ¹	1.803	0.003	-0.675	-0.292	-0.45	0.1	0.6	1.3
Net income ¹	2.114	0.753	-1.538	-1.127	-0.682	1.1	1.5	2
Net Debt ¹	1.637	0.472	4.496	2.986	1.864	0.9	-0.4	-2.2
Reference price ²	7.110	7.590	4.240	2.600	1.440	4.240	4.240	4.240
Nbr of stocks (in thousands)	4,082	4,076	4,109	4,110	4,109	4,109	-	-
Announcement Date	21/04/22	18/04/23	22/04/24	29/04/25	29/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WITBE	15.7x	0.85x	5.09x	-	19.45M
IBM	25.79x	4.14x	14.42x	2.62%	244B
SALESFORCE, INC.	21.93x	4.63x	11.36x	0.76%	189B
ACCENTURE PLC	17.63x	2x	10.31x	2.68%	153B
SNOWFLAKE INC.	-121.61x	16.7x	91.84x	-.--%	108B
CLOUDFLARE, INC.	-484.24x	34.35x	141.12x	-.--%	99.95B
TATA CONSULTANCY SERVICES LTD.	16.32x	2.94x	11.35x	4.93%	95.36B
RELX PLC	23.17x	6x	14.73x	2.43%	69.73B
INFOSYS LIMITED	15.55x	2.26x	9.62x	4.96%	50.55B
NEC CORPORATION	20.45x	1.56x	9.85x	0.9%	40.87B
Average	-44.93x	7.54x	31.97x	2.14%	104.92B
Weighted average by Cap.	-41.57x	7.91x	32.63x	2.02%