Valuation Bilendi

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-11 EDT			5-day change	1st Jan Change
15.20 ^EUR	+3.40%		+1.33%	-16.25%

05-05	Sanofi, LVMH, Alstom... stocks to watch today in Paris
05-04	Bilendi SA Reports Unaudited Revenue Results for the First Quarter 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	67.74	-	-
Change	-	-3.81%	-22.95%	17.49%	0.57%	-19.01%	-	-
Enterprise Value (EV) ¹	97.62	92.06	71.45	78.55	83.64	108.6	101.5	92.94
Change	-	-5.69%	-22.39%	9.93%	6.48%	29.89%	-6.54%	-8.47%
P/E Ratio	20.5x	24.9x	26.7x	19.6x	29.4x	22.6x	12.3x	7.5x
PBR	-	-	1.99x	-	-	-	-	-
PEG	-	-1.1x	-0.9x	0.3x	-0.9x	4.28x	0.1x	0.1x
Capitalization / Revenue	2.17x	1.49x	1.13x	1.29x	0.91x	0.71x	0.67x	0.62x
EV / Revenue	2.21x	1.5x	1.14x	1.22x	0.91x	1.14x	1x	0.86x
EV / EBITDA	10.3x	7.14x	6.27x	5.91x	4.05x	5.04x	4.31x	3.53x
EV / EBIT	16.8x	12.3x	12.1x	11.1x	15.5x	15.5x	10.6x	6.83x
EV / FCF	27.9x	41.8x	24.3x	9.55x	-	16.5x	14.3x	10.7x
FCF Yield	3.59%	2.39%	4.11%	10.5%	-	6.04%	6.99%	9.31%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.06	0.8239	0.5846	0.9354	0.6174	0.65	1.195	1.96
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	44.1	61.5	62.7	64.39	91.55	95.65	101.4	108.6
EBITDA ¹	9.5	12.9	11.4	13.29	20.67	21.57	23.55	26.35
EBIT ¹	5.8	7.5	5.9	7.062	5.382	7	9.6	13.6
Net income ¹	4.8	3.913	2.802	4.463	2.991	3.05	5.6	9.15
Net Debt ¹	2.113	0.1944	0.6666	-4.622	-	40.9	33.8	25.2
Reference price ²	21.70	20.50	15.60	18.30	18.15	14.70	14.70	14.70
Nbr of stocks (in thousands)	4,401	4,481	4,538	4,545	4,608	4,608	-	-
Announcement Date	4/12/22	4/4/23	4/3/24	4/26/25	5/1/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BILENDI	22.62x	1.14x	5.04x	-	78.27M
TENCENT HOLDINGS LIMITED	15.55x	4.27x	9.93x	1.33%	535B
NETFLIX, INC.	22.82x	6.75x	20.25x	-.--%	345B
UBER TECHNOLOGIES, INC.	23.24x	2.42x	12.48x	-.--%	140B
SK SQUARE CO., LTD.	4.4x	85.77x	3.18x	0.13%	103B
PROSUS N.V.	10.07x	12.52x	122.38x	0.42%	107B
SPOTIFY TECHNOLOGY S.A.	33.99x	4.15x	26.99x	-.--%	103B
AIRBNB, INC.	25.42x	4.7x	13.26x	-.--%	76.62B
DOORDASH, INC.	58.82x	3.44x	16.76x	-.--%	65.79B
NASPERS LIMITED	9.06x	4.18x	44.7x	0.49%	40.61B
Average	22.60x	12.93x	27.50x	0.26%	151.57B
Weighted average by Cap.	20.24x	10.73x	22.53x	0.52%