Valuation Scemi

Stocks

Market Closed - Euronext Paris 16:55:00 02/10/2026 BST			5-day change	1st Jan Change
3.720 ^EUR	0.00%		0.00%	+0.54%

09/04/25	Societe de Conseil en Externalisation et en Marketing Internet - SCEMI Société Anonyme Reports Earnings Results for the Full Year Ended December 31, 2024	CI
12/05/24	Societe de Conseil en Externalisation et en Marketing Internet - SCEMI Société Anonyme Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	1.998	2.966	4.501	4.628	3.997	4.207
Change	-	48.42%	51.77%	2.8%	-13.64%	5.26%
Enterprise Value (EV) ¹	2.127	3.347	5.096	5.072	4.286	4.39
Change	-	57.35%	52.25%	-0.46%	-15.49%	2.42%
P/E	17.9x	35.8x	44.2x	9.95x	37.4x	39.8x
PBR	0.68x	0.98x	1.43x	1.28x	1.08x	1.1x
PEG	-	-1.4x	1.9x	0x	-0.5x	-43x
Capitalization / Revenue	0.69x	1.07x	1.65x	1.52x	1.13x	1.17x
EV / Revenue	0.74x	1.21x	1.86x	1.67x	1.21x	1.22x
EV / EBITDA	62.7x	26.8x	51.5x	23.2x	244x	-34x
EV / EBIT	94.1x	29.4x	56.9x	24.2x	475x	-32x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.1061	0.0788	0.0969	0.4421	0.1016	0.1006
Distribution rate	-	-	-	-	-	-
Net sales ¹	2.881	2.77	2.733	3.035	3.535	3.605
EBITDA ¹	0.0339	0.1249	0.0989	0.2182	0.0175	-0.129
EBIT ¹	0.0226	0.1139	0.0896	0.2095	0.009025	-0.1372
Net income ¹	0.1116	0.0829	0.1019	0.465	0.1068	0.1058
Net Debt ¹	0.1288	0.3811	0.5943	0.4445	0.2897	0.1831
Reference price ²	1.900	2.820	4.280	4.400	3.800	4.000
Nbr of stocks (in thousands)	1,052	1,052	1,052	1,052	1,052	1,052
Announcement Date	12/08/20	24/05/21	20/06/22	13/05/24	13/05/24	23/05/25

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.($)
SCEMI	-	-	-	-	4.4M
ALPHABET INC.	16.65x	8.13x	17.36x	0.25%	4,184B
META PLATFORMS, INC.	23.36x	7.38x	12.98x	0.29%	1,855B
MASTERCARD, INC.	28.25x	13.25x	20.94x	0.64%	484B
TENCENT HOLDINGS LIMITED	14.53x	3.88x	8.97x	1.4%	483B
NETFLIX, INC.	18.71x	5.55x	16.66x	-.--%	279B
ALIBABA GROUP HOLDING LIMITED	20.59x	1.49x	10.26x	1.03%	263B
SHOPIFY INC.	94.21x	12.39x	66.51x	-.--%	195B
UBER TECHNOLOGIES, INC.	21.41x	2.45x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	26.75x	15.62x	18.72x	0.42%	799.49B
Weighted average by Cap.	20.76x	8.81x	16.70x	0.36%