|
Market Closed -
Xetra
09:05:09 25/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 232.00 EUR | +2.43% |
|
+14.00% | +25.13% |
| 25/09 | Secunet Security Networks AG : Receives a Buy rating from Berenberg | ZD |
| 24/09 | Secunet CFO leaves unexpectedly - successor comes from Arvato Systems | DP |
Company Valuation: secunet Security Networks AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,675 | 1,271 | 944.5 | 753.1 | 1,199 | 1,501 | - | - |
| Change | - | -52.5% | -25.66% | -20.27% | 59.28% | 25.13% | - | - |
| Enterprise Value (EV) 1 | 2,556 | 1,268 | 922.4 | 719.5 | 1,132 | 1,411 | 1,383 | 1,352 |
| Change | - | -50.39% | -27.25% | -21.99% | 57.36% | 24.64% | -1.97% | -2.31% |
| P/E | 62.1x | 40.6x | 32.4x | 26.9x | 36x | 37.8x | 30.8x | 27x |
| PBR | 20.6x | 9.96x | 6.86x | 5x | 7.18x | 7.75x | 6.53x | 5.52x |
| PEG | - | -1.5x | -4.75x | -6.39x | 1.9x | 2x | 1.4x | 1.9x |
| Capitalization / Revenue | 7.92x | 3.66x | 2.4x | 1.85x | 2.61x | 2.97x | 2.69x | 2.44x |
| EV / Revenue | 7.57x | 3.65x | 2.34x | 1.77x | 2.47x | 2.79x | 2.48x | 2.2x |
| EV / EBITDA | 34.6x | 20.5x | 15.3x | 11.9x | 15.1x | 17.2x | 14.7x | 12.7x |
| EV / EBIT | 40x | 27x | 21.5x | 16.9x | 21.9x | 24x | 19.2x | 16.4x |
| EV / FCF | 54.4x | -133x | 21.4x | 15.4x | 20.9x | 35.7x | 31.2x | 25.9x |
| FCF Yield | 1.84% | -0.75% | 4.68% | 6.51% | 4.79% | 2.8% | 3.2% | 3.86% |
| Dividend per Share 2 | 3.37 | 2.86 | 2.36 | 2.73 | 2.58 | 2.963 | 3.507 | 4.003 |
| Rate of return | 0.81% | 1.46% | 1.62% | 2.35% | 1.39% | 1.28% | 1.51% | 1.73% |
| EPS 2 | 6.66 | 4.84 | 4.51 | 4.32 | 5.15 | 6.137 | 7.523 | 8.59 |
| Distribution rate | 50.6% | 59.1% | 52.3% | 63.2% | 50.1% | 48.3% | 46.6% | 46.6% |
| Net sales 1 | 337.6 | 347.2 | 393.7 | 406.4 | 458.8 | 505.4 | 557.1 | 614 |
| EBITDA 1 | 73.81 | 61.88 | 60.44 | 60.32 | 74.88 | 81.83 | 93.97 | 106.2 |
| EBIT 1 | 63.9 | 47.01 | 42.98 | 42.52 | 51.65 | 58.87 | 72.07 | 82.3 |
| Net income 1 | 43 | 31.31 | 29.15 | 27.95 | 33.34 | 39.63 | 48.57 | 55.47 |
| Net Debt 1 | -119.5 | -2.666 | -22.18 | -33.52 | -67.22 | -89.7 | -117.4 | -149.4 |
| Reference price 2 | 413.50 | 196.40 | 146.00 | 116.40 | 185.40 | 232.00 | 232.00 | 232.00 |
| Nbr of stocks (in thousands) | 6,470 | 6,470 | 6,470 | 6,470 | 6,470 | 6,470 | - | - |
| Announcement Date | 25/03/22 | 24/03/23 | 20/03/24 | 28/03/25 | 30/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.81x | 2.79x | 17.25x | 1.28% | 171.05Cr | |
| 22.15x | 3.63x | 12.69x | 3% | 21TCr | |
| -131.72x | 18.37x | 101.87x | -.--% | 12TCr | |
| 13.08x | 1.46x | 7.67x | 3.67% | 11TCr | |
| 13.48x | 2.45x | 9.24x | 6.1% | 7.86TCr | |
| 19.72x | 5.2x | 12.78x | 2.88% | 5.82TCr | |
| 22.67x | 1.87x | 11.67x | 1.29% | 4.44TCr | |
| 13.12x | 1.89x | 8x | 5.94% | 4.23TCr | |
| 20.9x | 1.59x | 10.12x | 0.89% | 4.06TCr | |
| 98.2x | 9.76x | 36.48x | -.--% | 3.41TCr | |
| Average | 12.94x | 4.90x | 22.78x | 2.5% | 7.39TCr | |
| Weighted average by Cap. | -1.96x | 5.64x | 26.54x | 2.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- YSN Stock
- Valuation secunet Security Networks AG
Select your edition
All financial news and data tailored to specific country editions
