Valuation Bilendi

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 17/07/2026 pm IST			5-day change	1st Jan Change
15.06 ^EUR	-0.79%		-5.16%	-17.02%

05/05	Sanofi, LVMH, Alstom... stocks to watch today in Paris
05/05	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	69.4	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-17.02%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	110.3	103.2	94.6
Change	-	-5.69%	-22.39%	9.93%	67.13%	-15.98%	-6.44%	-8.33%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	23.2x	12.6x	7.68x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	4.39x	0.2x	0.1x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.73x	0.68x	0.64x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	1.43x	1.15x	1.02x	0.87x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	5.17x	4.38x	3.59x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	15.8x	10.7x	6.96x
EV / FCF	27.9x	41.8x	24.3x	9.55x	26.4x	16.5x	14.5x	10.9x
FCF Yield	3.59%	2.39%	4.11%	10.5%	3.79%	6.07%	6.88%	9.14%
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	15.06	15.06	15.06
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	23.17x	1.15x	5.17x	-	7.94Cr
TENCENT HOLDINGS LIMITED	15.54x	4.23x	9.89x	1.33%	53TCr
NETFLIX, INC.	19.36x	5.7x	17.13x	-.--%	29TCr
UBER TECHNOLOGIES, INC.	23.89x	2.55x	13.16x	-.--%	15TCr
SK SQUARE CO., LTD.	4.19x	88.17x	3.19x	0.13%	11TCr
SPOTIFY TECHNOLOGY S.A.	32.68x	3.97x	26.09x	-.--%	9.83TCr
PROSUS N.V.	10.62x	8.01x	90.39x	0.63%	9.32TCr
AIRBNB, INC.	28.73x	5.42x	15.3x	-.--%	8.66TCr
DOORDASH, INC.	72.4x	4.23x	20.67x	-.--%	8.02TCr
NASPERS LIMITED	8.61x	2.88x	42.46x	0.72%	3.84TCr
Average	23.92x	12.63x	24.35x	0.31%	14.67TCr
Weighted average by Cap.	20.84x	10.75x	19.11x	0.55%