Valuation NETGEM

Stocks

Market Closed - Euronext Paris 16:55:00 13/10/2026 BST			5-day change	1st Jan Change
1.020 ^EUR	+1.49%		+0.49%	+20.00%

09-03	Netgem And VodafoneThree Enter Agreement For Netgem?s PLEIO Platform To Supply And Operate Vodafone Television And Entertainment Service	CI
07-29	Netgem SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	47.99	26.94	33.41	31.88	28.46	34.13	-	-
Change	-	-43.86%	24.01%	-4.58%	-10.71%	19.89%	-	-
Enterprise Value (EV) ¹	43.99	23.64	28.81	25.87	24.41	27.93	24.53	20.33
Change	-	-46.26%	21.88%	-10.21%	-5.63%	14.39%	-12.18%	-17.12%
P/E	-33.3x	-	50x	15.9x	17x	17x	12.8x	9.27x
PBR	2.13x	1.15x	1.34x	1.33x	1.15x	1.36x	1.31x	1.15x
PEG	-	-	-	0x	-1x	0.9x	0.4x	0.2x
Capitalization / Revenue	1.7x	0.74x	0.94x	0.94x	0.9x	1.01x	0.98x	0.94x
EV / Revenue	1.55x	0.65x	0.81x	0.77x	0.77x	0.83x	0.7x	0.56x
EV / EBITDA	10.2x	3.46x	3.69x	3.07x	4.14x	4.5x	3.66x	2.82x
EV / EBIT	-10x	-11.1x	72x	12.4x	12.8x	9.63x	6.81x	4.52x
EV / FCF	-299x	30.2x	7.11x	7.99x	13.6x	14x	4.72x	3.39x
FCF Yield	-0.33%	3.32%	14.1%	12.5%	7.36%	7.16%	21.2%	29.5%
Dividend per Share ²	0.03	0.05	0.05	0.05	0.05	0.05	0.05	0.05
Rate of return	1.8%	5.42%	5%	5.25%	5.88%	4.9%	4.9%	4.9%
EPS ²	-0.05	-	0.02	0.06	0.05	0.06	0.08	0.11
Distribution rate	-60%	-	250%	83.3%	100%	83.3%	62.5%	45.5%
Net sales ¹	28.3	36.3	35.6	33.77	31.7	33.7	35	36.4
EBITDA ¹	4.3	6.825	7.8	8.424	5.9	6.2	6.7	7.2
EBIT ¹	-4.4	-2.122	0.4	2.078	1.9	2.9	3.6	4.5
Net income ¹	-1.3	0.108	0.5	1.953	1.534	2.2	2.8	3.5
Net Debt ¹	-4	-3.303	-4.6	-6.01	-4.051	-6.2	-9.6	-13.8
Reference price ²	1.665	0.922	1.000	0.952	0.850	1.020	1.020	1.020
Nbr of stocks (in thousands)	28,821	29,221	33,412	33,488	33,488	33,457	-	-
Announcement Date	31/03/22	28/04/23	28/03/24	30/04/25	26/03/26	-	-	-

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.($)
NETGEM	16.75x	0.81x	4.42x	4.98%	37.56M
MICROSOFT CORPORATION	27.45x	10.14x	16.57x	0.71%	4,018B
PALANTIR TECHNOLOGIES INC.	134.63x	59.7x	97.22x	-.--%	502B
ORACLE CORPORATION	20.68x	5.9x	10.27x	1.45%	416B
PALO ALTO NETWORKS, INC.	256.22x	22.87x	66.97x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2630.1x	44.08x	144.16x	-.--%	270B
SAP SE	27.53x	5.52x	17.41x	1.38%	251B
SERVICENOW, INC.	90.83x	8.83x	23.62x	-.--%	145B
FORTINET, INC.	62.39x	16.85x	44.39x	-.--%	142B
DATADOG, INC.	517.34x	22.07x	87.21x	-.--%	103B
Average	378.39x	19.68x	51.22x	0.85%	617.78B
Weighted average by Cap.	172.11x	16.18x	32.99x	0.62%