Valuation Bilendi

Stocks

Market Closed - Euronext Paris 16:55:00 28/09/2026 BST			5-day change	1st Jan Change
9.850 ^EUR	+0.92%		+0.31%	-45.73%

09-15	Bilendi Expands Presence in Germany with Opening of New Office in Munich	CI
07-24	Bilendi holds up on international strength and reaffirms its strategic roadmap

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	44.98	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-46.23%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	86.08	80.38	72.73
Change	-	-5.69%	-22.39%	9.93%	67.13%	-34.43%	-6.62%	-9.52%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	33.2x	11.3x	5.72x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	-0.6x	0x	0.1x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.49x	0.46x	0.43x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	1.43x	0.94x	0.83x	0.7x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	4.49x	3.74x	2.94x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	12.6x	9.03x	5.53x
EV / FCF	27.9x	41.8x	24.3x	9.55x	26.4x	13.2x	14.1x	9.51x
FCF Yield	3.59%	2.39%	4.11%	10.5%	3.79%	7.55%	7.09%	10.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.06	0.8239	0.5846	0.9354	0.6174	0.2943	0.865	1.705
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	44.1	61.5	62.7	64.39	91.55	91.6	97.2	104.2
EBITDA ¹	9.5	12.9	11.4	13.29	20.67	19.15	21.5	24.75
EBIT ¹	5.8	7.5	5.9	7.062	5.382	6.85	8.9	13.15
Net income ¹	4.8	3.913	2.802	4.463	2.991	1.3	4.05	7.9
Net Debt ¹	2.113	0.1944	0.6666	-4.622	47.64	41.1	35.4	27.75
Reference price ²	21.700	20.500	15.600	18.300	18.150	9.760	9.760	9.760
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.($)
BILENDI	33.16x	0.94x	4.49x	-	51.25M
TENCENT HOLDINGS LIMITED	15.09x	4.02x	9.32x	1.35%	501B
NETFLIX, INC.	19.85x	5.88x	17.67x	-.--%	296B
UBER TECHNOLOGIES, INC.	21.81x	2.49x	12.69x	-.--%	142B
SK SQUARE CO., LTD.	3.2x	88.24x	2.46x	0.13%	116B
SPOTIFY TECHNOLOGY S.A.	36.7x	4.28x	27.98x	-.--%	105B
AIRBNB, INC.	29.64x	5.76x	16.18x	-.--%	92.84B
PROSUS N.V.	10.14x	7.3x	87.68x	0.68%	86.91B
DOORDASH, INC.	74.78x	4.42x	21.05x	-.--%	83.78B
NASPERS LIMITED	7.52x	2.87x	59.42x	0.8%	32.36B
Average	25.19x	12.62x	25.89x	0.33%	145.56B
Weighted average by Cap.	21.23x	11.26x	19.05x	0.53%