Valuation Ateme

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-04 EDT			5-day change	1st Jan Change
12.65 ^EUR	+2.02%		+1.20%	+80.71%

09-04	Weekly earnings calendar: Oracle vs Adobe, a battle of old hands
07-17	Ateme Reports Revenue Results for the Month of July, 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	150.4	117.5	80.48	62.5	81.12	146.6	-	-
Change	-	-21.86%	-31.52%	-22.34%	29.79%	80.73%	-	-
Enterprise Value (EV) ¹	160.7	137.6	104.3	85.49	102.2	161.2	148.8	133.4
Change	-	-14.37%	-24.21%	-18.03%	19.51%	57.8%	-7.69%	-10.35%
P/E	134x	-	-20.1x	-11.6x	87.5x	16.9x	10.1x	8.32x
PBR	3.81x	-	-	-	-	-	-	-
PEG	-	-	-	-0.3x	-1x	0x	0.2x	0.4x
Capitalization / Revenue	1.85x	1.3x	0.8x	0.67x	0.85x	1.38x	1.28x	1.18x
EV / Revenue	1.98x	1.52x	1.04x	0.91x	1.07x	1.52x	1.3x	1.08x
EV / EBITDA	25x	27.5x	38.6x	77.7x	11.1x	11.3x	7.4x	5.68x
EV / EBIT	145x	-871x	-43.5x	-21.9x	26.2x	16.1x	9.48x	7.06x
EV / FCF	-45.2x	-16.3x	-39.9x	81.7x	24.2x	20.9x	10.9x	8.04x
FCF Yield	-2.21%	-6.13%	-2.51%	1.22%	4.12%	4.78%	9.21%	12.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.1	-	-0.35	-0.47	0.08	0.75	1.25	1.52
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	81.1	90.55	100	93.5	95.6	106.4	114.9	124.1
EBITDA ¹	6.426	5	2.7	1.1	9.2	14.3	20.1	23.5
EBIT ¹	1.105	-0.158	-2.4	-3.9	3.9	10	15.7	18.9
Net income ¹	1.1	-0.046	-4	-5.4	1	8.7	14.4	17.7
Net Debt ¹	10.27	20.06	23.8	22.98	21.04	14.6	2.2	-13.2
Reference price ²	13.44	10.42	7.04	5.44	7.00	12.65	12.65	12.65
Nbr of stocks (in thousands)	11,191	11,280	11,432	11,489	11,589	11,590	-	-
Announcement Date	3/24/22	4/6/23	3/21/24	3/19/25	3/19/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ATEME	16.87x	1.52x	11.27x	-	170M
CISCO SYSTEMS, INC.	26.82x	5.96x	15.44x	1.56%	431B
ARISTA NETWORKS, INC.	51.1x	18.08x	36.28x	-.--%	244B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.47x	0.86x	15.4x	2.16%	188B
ZHONGJI INNOLIGHT CO., LTD.	26.28x	8.56x	20.69x	0.49%	142B
MOTOROLA SOLUTIONS, INC.	33.96x	6.59x	18.81x	0.99%	77.46B
LUMENTUM HOLDINGS INC.	41.57x	12.31x	27.92x	-.--%	79.05B
NOKIA OYJ	41.38x	2.18x	14.21x	1.74%	56.32B
GARMIN LTD.	27.66x	6.24x	20.84x	1.49%	53.43B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.75x	2.76x	11.86x	4.14%	47.6B
Average	30.49x	6.51x	19.27x	1.4%	131.94B
Weighted average by Cap.	32.13x	7.91x	20.84x	1.21%