Valuation Bilendi

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 27/07/2026 +03			5-day change	1st Jan Change
13.96 ^EUR	-1.41%		-7.30%	-23.09%

07-24	Bilendi holds up on international strength and reaffirms its strategic roadmap
07-23	Bilendi SA Reports Unaudited Revenue Results for the Second Quarter and First Half 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	64.33	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-23.09%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	131.3	105.4	99.73	92.08
Change	-	-5.69%	-22.39%	9.93%	67.13%	-19.69%	-5.41%	-7.67%
P/E	20.5x	24.9x	26.7x	19.6x	29.4x	47.3x	16.1x	8.19x
PBR	-	-	1.99x	-	1.94x	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	-0.9x	0x	0.1x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.7x	0.66x	0.62x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	1.43x	1.15x	1.03x	0.88x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	6.35x	5.51x	4.64x	3.72x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	24.4x	15.4x	11.2x	7x
EV / FCF	27.9x	41.8x	24.3x	9.55x	26.4x	16.2x	17.5x	12x
FCF Yield	3.59%	2.39%	4.11%	10.5%	3.79%	6.17%	5.72%	8.31%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.06	0.8239	0.5846	0.9354	0.6174	0.295	0.865	1.705
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	44.1	61.5	62.7	64.39	91.55	91.6	97.2	104.2
EBITDA ¹	9.5	12.9	11.4	13.29	20.67	19.15	21.5	24.75
EBIT ¹	5.8	7.5	5.9	7.062	5.382	6.85	8.9	13.15
Net income ¹	4.8	3.913	2.802	4.463	2.991	1.3	4.05	7.9
Net Debt ¹	2.113	0.1944	0.6666	-4.622	47.64	41.1	35.4	27.75
Reference price ²	21.70	20.50	15.60	18.30	18.15	13.96	13.96	13.96
Nbr of stocks (in thousands)	4,401	4,481	4,538	4,545	4,608	4,608	-	-
Announcement Date	4/12/22 A	4/4/23 A	4/3/24 A	4/26/25 A	5/1/26 A	-	-	-

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	48x	1.16x	5.55x	-	74.29M
NETFLIX, INC.	19.57x	5.79x	17.41x	-.--%	292B
UBER TECHNOLOGIES, INC.	21.72x	2.32x	11.99x	-.--%	134B
SK SQUARE CO., LTD.	3.84x	78.55x	2.84x	0.14%	100B
SPOTIFY TECHNOLOGY S.A.	33.15x	4.03x	26.58x	-.--%	99.24B
PROSUS N.V.	10.3x	7.56x	86.64x	0.67%	88.43B
AIRBNB, INC.	27.75x	5.21x	14.71x	-.--%	83.74B
DOORDASH, INC.	67.96x	3.96x	19.32x	-.--%	75.34B
NASPERS LIMITED	7.95x	2.63x	41.34x	0.78%	35.46B
ETERNAL LIMITED	697.58x	4.51x	213x	-.--%	26.72B
Average	93.78x	11.57x	43.94x	0.18%	93.51B
Weighted average by Cap.	42.33x	12.70x	29.00x	0.11%