Valuation Bilendi

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 03/07/2026 BST			5-day change	1st Jan Change
15.84 ^EUR	+0.25%		-4.00%	-12.73%

05-05	Sanofi, LVMH, Alstom... stocks to watch today in Paris
05-04	Bilendi SA Reports Unaudited Revenue Results for the First Quarter 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	72.99	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-12.73%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	113.9	106.8	98.19
Change	-	-5.69%	-22.39%	9.93%	67.13%	-13.24%	-6.23%	-8.05%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	24.4x	13.3x	8.08x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	4.62x	0.2x	0.1x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.76x	0.72x	0.67x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	1.43x	1.19x	1.05x	0.9x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	5.33x	4.53x	3.73x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	16.3x	11.1x	7.22x
EV / FCF	27.9x	41.8x	24.3x	9.55x	26.4x	17x	15x	11.4x
FCF Yield	3.59%	2.39%	4.11%	10.5%	3.79%	5.88%	6.65%	8.81%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.06	0.8239	0.5846	0.9354	0.6174	0.65	1.195	1.96
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	44.1	61.5	62.7	64.39	91.55	95.65	101.4	108.6
EBITDA ¹	9.5	12.9	11.4	13.29	20.67	21.35	23.55	26.35
EBIT ¹	5.8	7.5	5.9	7.062	5.382	7	9.6	13.6
Net income ¹	4.8	3.913	2.802	4.463	2.991	3.05	5.6	9.15
Net Debt ¹	2.113	0.1944	0.6666	-4.622	47.64	40.9	33.8	25.2
Reference price ²	21.70	20.50	15.60	18.30	18.15	15.84	15.84	15.84
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	24.37x	1.19x	5.33x	-	83.5M
TENCENT HOLDINGS LIMITED	14.44x	3.94x	9.18x	1.43%	494B
NETFLIX, INC.	21.62x	6.4x	19.22x	-.--%	327B
UBER TECHNOLOGIES, INC.	24.56x	2.62x	13.52x	-.--%	152B
SK SQUARE CO., LTD.	5.56x	122.88x	4.45x	0.1%	137B
SPOTIFY TECHNOLOGY S.A.	33.18x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.07x	7.81x	89.3x	0.69%	89.72B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.84x	2.77x	39.38x	0.6%	36.64B
Average	24.51x	16.16x	24.42x	0.31%	150.74B
Weighted average by Cap.	21.21x	15.46x	19.09x	0.53%