|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 162.40 EUR | -1.93% |
|
-4.98% | -12.57% |
| 09/06 | SECUNET SECURITY AG : Buy rating from Berenberg | ZD |
| 06/05 | SECUNET SECURITY AG : Receives a Buy rating from Warburg Research | ZD |
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 | 1,071 | - | - |
| Change | - | -52.5% | -25.66% | -20.27% | 59.28% | -10.68% | - | - |
| Enterprise Value (EV) 1 | 2,556 | 1,268 | 922.4 | 719.5 | 1,132 | 970.3 | 938.4 | 903.1 |
| Change | - | -50.39% | -27.25% | -21.99% | 57.36% | -14.3% | -3.29% | -3.76% |
| P/E | 62.1x | 40.6x | 32.4x | 26.9x | 36x | 27.1x | 22.4x | 19.5x |
| PBR | 20.6x | 9.96x | 6.86x | 5x | 7.18x | 5.52x | 4.66x | 3.95x |
| PEG | - | -1.5x | -4.75x | -6.39x | 1.9x | 1.5x | 1.1x | 1.3x |
| Capitalization / Revenue | 7.92x | 3.66x | 2.4x | 1.85x | 2.61x | 2.13x | 1.93x | 1.76x |
| EV / Revenue | 7.57x | 3.65x | 2.34x | 1.77x | 2.47x | 1.93x | 1.69x | 1.48x |
| EV / EBITDA | 34.6x | 20.5x | 15.3x | 11.9x | 15.1x | 12x | 10.2x | 8.6x |
| EV / EBIT | 40x | 27x | 21.5x | 16.9x | 21.9x | 16.6x | 13.3x | 11.1x |
| EV / FCF | 54.4x | -133x | 21.4x | 15.4x | 20.9x | 22.1x | 19.4x | 16.5x |
| FCF Yield | 1.84% | -0.75% | 4.68% | 6.51% | 4.79% | 4.52% | 5.16% | 6.07% |
| Dividend per Share 2 | 3.37 | 2.86 | 2.36 | 2.73 | 2.58 | 2.95 | 3.447 | 3.967 |
| Rate of return | 0.81% | 1.46% | 1.62% | 2.35% | 1.39% | 1.78% | 2.08% | 2.4% |
| EPS 2 | 6.66 | 4.84 | 4.51 | 4.32 | 5.15 | 6.103 | 7.39 | 8.497 |
| Distribution rate | 50.6% | 59.1% | 52.3% | 63.2% | 50.1% | 48.3% | 46.6% | 46.7% |
| Net sales 1 | 337.6 | 347.2 | 393.7 | 406.4 | 458.8 | 503.1 | 554.3 | 609.7 |
| EBITDA 1 | 73.81 | 61.88 | 60.44 | 60.32 | 74.88 | 81.13 | 92.37 | 105 |
| EBIT 1 | 63.9 | 47.01 | 42.98 | 42.52 | 51.65 | 58.4 | 70.57 | 81.37 |
| Net income 1 | 43 | 31.31 | 29.15 | 27.95 | 33.34 | 39.43 | 47.7 | 54.87 |
| Net Debt 1 | -119.5 | -2.666 | -22.18 | -33.52 | -67.22 | -101.1 | -133 | -168.2 |
| Reference price 2 | 413.50 | 196.40 | 146.00 | 116.40 | 185.40 | 165.60 | 165.60 | 165.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.13x | 1.93x | 11.96x | 1.78% | 122.57Cr | |
| 22.75x | 3.56x | 12.5x | 3.08% | 21TCr | |
| -94.57x | 14.96x | 86.58x | -.--% | 9.36TCr | |
| 10.75x | 1.18x | 6.19x | 4.49% | 8.85TCr | |
| 14.27x | 2.6x | 9.81x | 5.76% | 8.26TCr | |
| 19.67x | 5.16x | 12.73x | 2.89% | 5.94TCr | |
| 14.06x | 2.05x | 8.6x | 5.54% | 4.55TCr | |
| 20.5x | 1.52x | 9.63x | 0.96% | 3.63TCr | |
| 18.61x | 1.5x | 9.41x | 1.6% | 3.48TCr | |
| 16.18x | 2.07x | 9.64x | 5.34% | 3.33TCr | |
| Average | 6.93x | 3.65x | 17.71x | 3.14% | 6.81TCr | |
| Weighted average by Cap. | 2.55x | 4.45x | 20.84x | 3.23% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
