Valuation Binect AG

Stocks

Market Closed - Xetra Other stock markets 11:35:34 2026-07-31 EDT			5-day change	1st Jan Change
1.730 ^EUR	-.--%		+3.59%	+9.49%

04-15	Binect AG Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-09-17	Binect AG Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8.875	8.168	7.268	5.209	5.081	5.563	-	-
Change	-	-7.97%	-11.02%	-28.32%	-2.47%	9.49%	-	-
Enterprise Value (EV)	8.875	8.168	7.268	5.209	5.081	5.563	5.563	5.563
Change	-	-7.97%	-11.02%	-28.32%	-2.47%	9.49%	0%	0%
P/E	92x	50.8x	75.3x	54x	39.5x	43.3x	28.8x	15.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.8x	-1.9x	-	1.2x	∞x	0.6x	0.2x
Capitalization / Revenue	-	0.65x	0.49x	0.25x	0.23x	0.24x	0.23x	0.22x
EV / Revenue	-	0x	0x	0x	0x	0.24x	0.23x	0.22x
EV / EBITDA	-	0x	0x	0x	0x	7.38x	6.37x	5.92x
EV / EBIT	-	0x	0x	0x	0x	47.1x	28x	15.2x
EV / FCF	-	0x	-0x	0x	-0x	17.4x	12.8x	10.8x
FCF Yield	-	7.4%	-1.98%	3.61%	-0.64%	5.73%	7.84%	9.26%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.03	0.05	0.03	0.03	0.04	0.04	0.06	0.11
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	12.48	14.78	20.96	22.13	23.24	24.4	25.38
EBITDA ¹	-	0.7406	0.8501	0.7616	0.7672	0.754	0.873	0.94
EBIT ¹	-	0.3181	0.3532	0.023	0.0344	0.118	0.199	0.367
Net income ¹	9.961	0.1547	0.0978	0.0869	0.1197	0.118	0.199	0.367
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.760	2.540	2.260	1.620	1.580	1.730	1.730	1.730
Nbr of stocks (in thousands)	3,216	3,216	3,216	3,216	3,216	3,216	-	-
Announcement Date	4/8/22	4/13/23	4/4/24	4/10/25	4/16/26	-	-	-

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.($)
BINECT AG	43.25x	-	-	-	6.4M
ORACLE CORPORATION	20.18x	5.68x	10.15x	1.58%	374B
SAP SE	22.38x	4.47x	13.99x	1.7%	209B
SERVICENOW, INC.	72x	6.99x	18.7x	-.--%	115B
CONSTELLATION SOFTWARE INC.	35.92x	3.42x	12.37x	0.19%	45.36B
STRATEGY INC	-11.15x	85.83x	712.21x	-.--%	35.87B
FAIR ISAAC CORPORATION	29.46x	11.49x	18.75x	-.--%	24.25B
TOAST, INC.	36.32x	2.25x	20.53x	-.--%	18.71B
TRIMBLE, INC.	25.06x	3.6x	12.11x	-	13.19B
GUIDEWIRE SOFTWARE, INC.	86.86x	8.26x	35.41x	-.--%	12.65B
Average	36.03x	14.66x	94.91x	0.43%	84.85B
Weighted average by Cap.	28.95x	8.92x	42.94x	1.14%