Valuation NETGEM

Stocks

Real-time Euronext Paris Other stock markets 10:11:37 27/07/2026 +03			5-day change	1st Jan Change
0.8220 ^EUR	+0.24%		+1.48%	-3.29%

07-02	Netgem Sa Approves Dividend, Payable on July 10, 2026	CI
06-23	Netgem SA acquired remaining majority stake BARY.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	47.99	26.94	33.41	31.88	28.46	27.43	-
Change	-	-43.86%	24.01%	-4.58%	-10.71%	-3.62%	-
Enterprise Value (EV) ¹	43.99	23.64	28.81	25.87	24.41	19.33	15.33
Change	-	-46.26%	21.88%	-10.21%	-5.63%	-20.8%	-20.69%
P/E	-33.3x	-	50x	15.9x	17x	13.7x	10.3x
PBR	2.13x	1.15x	1.34x	1.33x	1.15x	1.11x	1.06x
PEG	-	-	-	0x	-1x	0.7x	0.3x
Capitalization / Revenue	1.7x	0.74x	0.94x	0.94x	0.9x	0.84x	0.8x
EV / Revenue	1.55x	0.65x	0.81x	0.77x	0.77x	0.59x	0.45x
EV / EBITDA	10.2x	3.46x	3.69x	3.07x	4.14x	3.12x	2.26x
EV / EBIT	-10x	-11.1x	72x	12.4x	12.8x	7.44x	4.38x
EV / FCF	-299x	30.2x	7.11x	7.99x	13.6x	4.96x	2.69x
FCF Yield	-0.33%	3.32%	14.1%	12.5%	7.36%	20.2%	37.2%
Dividend per Share ²	0.03	0.05	0.05	0.05	0.05	0.05	0.05
Rate of return	1.8%	5.42%	5%	5.25%	5.88%	6.1%	6.1%
EPS ²	-0.05	-	0.02	0.06	0.05	0.06	0.08
Distribution rate	-60%	-	250%	83.3%	100%	83.3%	62.5%
Net sales ¹	28.3	36.3	35.6	33.77	31.7	32.7	34.3
EBITDA ¹	4.3	6.825	7.8	8.424	5.9	6.2	6.8
EBIT ¹	-4.4	-2.122	0.4	2.078	1.9	2.6	3.5
Net income ¹	-1.3	0.108	0.5	1.953	1.534	2	2.7
Net Debt ¹	-4	-3.303	-4.6	-6.01	-4.051	-8.1	-12.1
Reference price ²	1.6650	0.9220	1.0000	0.9520	0.8500	0.8200	0.8200
Nbr of stocks (in thousands)	28,821	29,221	33,412	33,488	33,488	33,457	-
Announcement Date	3/31/22 A	4/28/23 A	3/28/24 A	4/30/25 A	3/26/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETGEM	13.67x	0.59x	3.12x	6.1%	31.24M
MICROSOFT CORPORATION	22.02x	8.43x	13.96x	0.96%	2,835B
PALANTIR TECHNOLOGIES INC.	90.94x	36.68x	61.16x	-.--%	295B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	110.51x	35.26x	111.51x	0.16%	114B
CADENCE DESIGN SYSTEMS, INC.	72.53x	14.58x	31.79x	-.--%	89.98B
DATADOG, INC.	445.91x	19.13x	76.92x	-.--%	87.87B
SYNOPSYS, INC.	138.39x	8.16x	20.83x	-.--%	71.51B
SEA LIMITED	33.28x	1.73x	13.55x	-.--%	61.25B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.59x	4.93x	24.38x	-.--%	43.01B
ROBLOX CORPORATION	-31.93x	4.18x	20x	-.--%	34.04B
Average	101.29x	13.37x	37.72x	0.72%	363.15B
Weighted average by Cap.	45.00x	11.78x	23.12x	0.76%