Valuation Bilendi

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 07/08/2026 BST			5-day change	1st Jan Change
13.10 ^EUR	-0.30%		-1.50%	-27.82%

07-24	Bilendi holds up on international strength and reaffirms its strategic roadmap
07-23	Bilendi SA Reports Unaudited Revenue Results for the Second Quarter and First Half 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	60.37	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-27.82%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	101.5	95.77	88.12
Change	-	-5.69%	-22.39%	9.93%	67.13%	-22.71%	-5.62%	-7.99%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	44.5x	15.1x	7.68x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	-0.9x	0x	0.1x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.66x	0.62x	0.58x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	1.43x	1.11x	0.99x	0.85x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	5.3x	4.45x	3.56x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	14.8x	10.8x	6.7x
EV / FCF	27.9x	41.8x	24.3x	9.55x	26.4x	15.6x	16.8x	11.5x
FCF Yield	3.59%	2.39%	4.11%	10.5%	3.79%	6.41%	5.95%	8.68%
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	21.70	20.50	15.60	18.30	18.15	13.10	13.10	13.10
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	44.51x	1.11x	5.3x	-	69.79M
TENCENT HOLDINGS LIMITED	16.07x	4.37x	10.21x	1.28%	548B
NETFLIX, INC.	20.69x	6.12x	18.4x	-.--%	309B
UBER TECHNOLOGIES, INC.	23.31x	2.69x	13.67x	-.--%	153B
AIRBNB, INC.	33.64x	6.67x	18.71x	-.--%	105B
PROSUS N.V.	11.68x	8.83x	103.03x	0.57%	104B
SPOTIFY TECHNOLOGY S.A.	34.51x	4x	26.17x	-.--%	100B
DOORDASH, INC.	84.45x	5.06x	24.03x	-.--%	93.7B
SK SQUARE CO., LTD.	3.25x	63.83x	2.31x	0.16%	87.74B
NASPERS LIMITED	9.76x	3.15x	53.19x	0.65%	42.53B
Average	28.19x	10.58x	27.50x	0.3%	154.3B
Weighted average by Cap.	23.06x	8.38x	21.62x	0.52%