Valuation Bilendi

Stocks

Market Closed - Euronext Paris 16:55:00 28/08/2026 BST			5-day change	1st Jan Change
13.06 ^EUR	-2.54%		-3.26%	-28.04%

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	60.18	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-28.04%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	101.3	95.58	87.93
Change	-	-5.69%	-22.39%	9.93%	67.13%	-22.85%	-5.63%	-8%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	44.4x	15.1x	7.66x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	-0.8x	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	0.98x	0.84x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	5.29x	4.45x	3.55x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	14.8x	10.7x	6.69x
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%	6.42%	5.96%	8.7%
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	13.06	13.06	13.06
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	44.37x	1.11x	5.29x	-	69.84M
TENCENT HOLDINGS LIMITED	15.77x	4.21x	9.71x	1.29%	522B
NETFLIX, INC.	22.8x	6.74x	20.25x	-.--%	340B
UBER TECHNOLOGIES, INC.	23.95x	2.82x	14.34x	-.--%	161B
SPOTIFY TECHNOLOGY S.A.	38.63x	4.54x	30x	-.--%	113B
AIRBNB, INC.	35.8x	7.09x	19.94x	-.--%	112B
DOORDASH, INC.	90.63x	5.48x	26.11x	-.--%	103B
SK SQUARE CO., LTD.	2.77x	72.98x	2.03x	0.15%	98.29B
PROSUS N.V.	10.7x	8.09x	94.45x	0.63%	94.88B
NASPERS LIMITED	8.48x	2.73x	59.24x	0.73%	36.96B
Average	29.39x	11.58x	28.14x	0.31%	158.07B
Weighted average by Cap.	24.74x	9.40x	21.45x	0.49%