Valuation NETGEM

Stocks

Real-time Euronext Paris 03:38:22 14/10/2026 pm IST			5-day change	1st Jan Change
1.020 ^EUR	0.00%		+0.99%	+20.00%

03/09	Netgem And VodafoneThree Enter Agreement For Netgem?s PLEIO Platform To Supply And Operate Vodafone Television And Entertainment Service	CI
30/07	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETGEM	17x	0.83x	4.5x	4.9%	3.82Cr
MICROSOFT CORPORATION	27.57x	10.18x	16.64x	0.71%	4,03500Cr
PALANTIR TECHNOLOGIES INC.	134.42x	59.6x	97.06x	-.--%	50TCr
ORACLE CORPORATION	21.56x	6.1x	10.61x	1.39%	43TCr
PALO ALTO NETWORKS, INC.	251.91x	22.48x	65.82x	-.--%	32TCr
CROWDSTRIKE HOLDINGS, INC.	2612.1x	43.77x	143.15x	-.--%	27TCr
SAP SE	27.93x	5.6x	17.67x	1.36%	25TCr
SERVICENOW, INC.	88.98x	8.72x	22.93x	-.--%	14TCr
FORTINET, INC.	61.62x	16.65x	43.87x	-.--%	14TCr
DATADOG, INC.	510.23x	21.75x	85.96x	-.--%	10TCr
Average	375.33x	19.57x	50.82x	0.84%	62.04TCr
Weighted average by Cap.	169.31x	16.10x	32.70x	0.62%