Valuation NETGEM

Stocks

Real-time Euronext Paris Other stock markets 10:14:18 12/08/2026 BST			5-day change	1st Jan Change
0.8380 ^EUR	+0.24%		-1.64%	-1.41%

07-29	Netgem SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-02	Netgem Sa Approves Dividend, Payable on July 10, 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	27.97	-	-
Change	-	-43.86%	24.01%	-4.58%	-10.71%	-1.74%	-	-
Enterprise Value (EV) ¹	43.99	23.64	28.81	25.87	24.41	21.77	18.37	14.17
Change	-	-46.26%	21.88%	-10.21%	-5.63%	-10.83%	-15.62%	-22.86%
P/E	-33.3x	-	50x	15.9x	17x	13.9x	10.5x	7.6x
PBR	2.13x	1.15x	1.34x	1.33x	1.15x	1.11x	1.07x	0.94x
PEG	-	-	-	0x	-1x	0.7x	0.3x	0.2x
Capitalization / Revenue	1.7x	0.74x	0.94x	0.94x	0.9x	0.83x	0.8x	0.77x
EV / Revenue	1.55x	0.65x	0.81x	0.77x	0.77x	0.65x	0.52x	0.39x
EV / EBITDA	10.2x	3.46x	3.69x	3.07x	4.14x	3.51x	2.74x	1.97x
EV / EBIT	-10x	-11.1x	72x	12.4x	12.8x	7.51x	5.1x	3.15x
EV / FCF	-299x	30.2x	7.11x	7.99x	13.6x	10.9x	3.53x	2.36x
FCF Yield	-0.33%	3.32%	14.1%	12.5%	7.36%	9.19%	28.3%	42.3%
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%	5.98%	5.98%	5.98%
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	1.6650	0.9220	1.0000	0.9520	0.8500	0.8360	0.8360	0.8360
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	13.93x	0.65x	3.51x	5.98%	32.28M
MICROSOFT CORPORATION	25.58x	9.45x	15.38x	0.77%	3,741B
PALANTIR TECHNOLOGIES INC.	115.49x	49.87x	80.95x	-.--%	420B
CADENCE DESIGN SYSTEMS, INC.	68.22x	14.39x	30.34x	-.--%	90.2B
DATADOG, INC.	440.09x	18.82x	74.05x	-.--%	88.61B
SEA LIMITED	44.02x	2.32x	19.08x	-.--%	80.55B
SYNOPSYS, INC.	152.27x	8.9x	22.72x	-.--%	78.68B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.46x	5.39x	25.94x	-.--%	46.84B
TWILIO INC.	29.89x	6.16x	29.52x	-.--%	39.31B
ATLASSIAN CORPORATION	-283.42x	5.89x	19.53x	-.--%	39.1B
Average	72.85x	12.18x	32.10x	0.68%	462.48B
Weighted average by Cap.	43.41x	13.16x	23.21x	0.63%