Valuation Sidetrade S.A.

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 12/06/2026 BST			5-day change	1st Jan Change
165.20 ^EUR	+0.12%		-3.95%	-31.74%

04-23	Sidetrade SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
04-21	Sidetrade Announces Executive Appointments	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	235	204.9	223.9	313	341.6	233.3	-	-
Change	-	-12.83%	9.27%	39.81%	9.15%	-31.72%	-	-
Enterprise Value (EV) ¹	230.1	196.5	210.3	295.8	356.3	233.5	220.2	201.3
Change	-	-14.61%	7.03%	40.63%	20.45%	-34.45%	-5.72%	-8.58%
P/E Ratio	52.9x	65.3x	43.2x	43x	41.2x	26.7x	22.4x	17.9x
PBR	-	-	7.22x	8.43x	7.22x	4.1x	3.46x	2.89x
PEG	-	-2.2x	0.7x	1.1x	3.2x	5.09x	1.1x	0.7x
Capitalization / Revenue	7.21x	5.57x	5.12x	5.69x	5.56x	3.26x	2.91x	2.65x
EV / Revenue	7.06x	5.34x	4.81x	5.38x	5.8x	3.27x	2.75x	2.29x
EV / EBITDA	34.6x	33.7x	26.7x	33.9x	26.6x	21.5x	17x	14.4x
EV / EBIT	46x	53.1x	36.3x	50.9x	34.6x	22.2x	17.6x	12.4x
EV / FCF	38.7x	64.3x	67.5x	36x	84.5x	20.9x	16.5x	16.1x
FCF Yield	2.58%	1.56%	1.48%	2.77%	1.18%	4.77%	6.06%	6.21%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.245	2.297	3.746	5.207	5.872	6.18	7.39	9.23
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	32.6	36.8	43.7	55	61.4	71.45	80.05	88
EBITDA ¹	6.659	5.832	7.866	8.738	13.4	10.85	12.95	14
EBIT ¹	5	3.7	5.8	5.807	10.3	10.5	12.5	16.2
Net income ¹	4.7	3.4	5.6	7.897	9	9.05	10.8	13.4
Net Debt ¹	-4.897	-8.36	-13.53	-17.21	14.65	0.25	-13.1	-32
Reference price ²	171.50	150.00	162.00	224.00	242.00	165.20	165.20	165.20
Nbr of stocks (in thousands)	1,370	1,366	1,382	1,397	1,412	1,412	-	-
Announcement Date	05/04/22	04/04/23	27/03/24	31/03/25	30/03/26	-	-	-

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.($)
SIDETRADE S.A.	26.73x	3.27x	21.52x	-	270M
ORACLE CORPORATION	31.68x	9.42x	17.46x	1.06%	530B
SAP SE	19.87x	3.86x	11.79x	1.92%	190B
SERVICENOW, INC.	51.35x	6.07x	16.71x	-.--%	105B
CONSTELLATION SOFTWARE INC.	35.29x	3.34x	12.03x	0.19%	44.38B
STRATEGY INCORPORATED	5.55x	100.89x	1183.86x	-.--%	43.59B
FAIR ISAAC CORPORATION	31.08x	12.15x	19.8x	-.--%	27.35B
TOAST, INC.	27.92x	1.65x	15.09x	-.--%	14.39B
TRIMBLE, INC.	22.45x	3.22x	10.84x	-	11.75B
GUIDEWIRE SOFTWARE, INC.	69.44x	6.64x	28.45x	-.--%	10.2B
Average	32.14x	15.05x	133.76x	0.4%	97.65B
Weighted average by Cap.	30.72x	11.65x	68.16x	0.97%