Valuation NETGEM

Stocks

Market Closed - Euronext Paris 09:25:00 21/09/2026 pm IST			5-day change	1st Jan Change
0.9620 ^EUR	+0.84%		-7.50%	+13.18%

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	32.19	-	-
Change	-	-43.86%	24.01%	-4.58%	-10.71%	13.07%	-	-
Enterprise Value (EV) ¹	43.99	23.64	28.81	25.87	24.41	25.99	22.59	18.39
Change	-	-46.26%	21.88%	-10.21%	-5.63%	6.44%	-13.08%	-18.6%
P/E	-33.3x	-	50x	15.9x	17x	16x	12x	8.75x
PBR	2.13x	1.15x	1.34x	1.33x	1.15x	1.28x	1.23x	1.08x
PEG	-	-	-	0x	-1x	0.8x	0.4x	0.2x
Capitalization / Revenue	1.7x	0.74x	0.94x	0.94x	0.9x	0.96x	0.92x	0.88x
EV / Revenue	1.55x	0.65x	0.81x	0.77x	0.77x	0.77x	0.65x	0.51x
EV / EBITDA	10.2x	3.46x	3.69x	3.07x	4.14x	4.19x	3.37x	2.55x
EV / EBIT	-10x	-11.1x	72x	12.4x	12.8x	8.96x	6.27x	4.09x
EV / FCF	-299x	30.2x	7.11x	7.99x	13.6x	13x	4.34x	3.06x
FCF Yield	-0.33%	3.32%	14.1%	12.5%	7.36%	7.7%	23%	32.6%
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%	5.2%	5.2%	5.2%
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	0.9620	0.9620	0.9620
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	15.9x	0.76x	4.15x	5.24%	3.69Cr
MICROSOFT CORPORATION	25.07x	9.26x	15.15x	0.8%	3,72500Cr
PALANTIR TECHNOLOGIES INC.	116.4x	50.67x	82.24x	-.--%	44TCr
DATADOG, INC.	410.75x	17.46x	69.02x	-.--%	8.8TCr
CADENCE DESIGN SYSTEMS, INC.	58.87x	12.44x	26.23x	-.--%	8.12TCr
SYNOPSYS, INC.	96.92x	8.29x	21x	-.--%	7.7TCr
SEA LIMITED	34.34x	1.66x	13.29x	-.--%	6.29TCr
ATLASSIAN CORPORATION	194.07x	6.2x	23.93x	-.--%	4.95TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.51x	4.4x	21.39x	-.--%	3.93TCr
TWILIO INC.	28.38x	5.87x	28.18x	-.--%	4.09TCr
Average	109.22x	11.70x	30.46x	0.6%	46.03TCr
Weighted average by Cap.	45.68x	13.20x	23.12x	0.65%