Valuation Binect AG

Stocks

Market Closed - Xetra 11:35:26 2026-09-30 EDT			5-day change	1st Jan Change
1.800 ^EUR	-.--%		-.--%	+13.92%

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	5.788	-	-
Change	-	-7.97%	-11.02%	-28.32%	-2.47%	13.92%	-	-
Enterprise Value (EV)	8.875	8.168	7.268	5.209	5.081	5.788	5.788	5.788
Change	-	-7.97%	-11.02%	-28.32%	-2.47%	13.92%	0%	0%
P/E	92x	50.8x	75.3x	54x	39.5x	49.2x	30x	16.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.8x	-1.9x	-	1.2x	-5.75x	0.5x	0.2x
Capitalization / Revenue	-	0.65x	0.49x	0.25x	0.23x	0.25x	0.24x	0.23x
EV / Revenue	-	0x	0x	0x	0x	0.25x	0.24x	0.23x
EV / EBITDA	-	0x	0x	0x	0x	7.67x	6.63x	6.16x
EV / EBIT	-	0x	0x	0x	0x	49.2x	29.1x	15.8x
EV / FCF	-	0x	-0x	0x	-0x	18.1x	13.3x	11.2x
FCF Yield	-	7.4%	-1.98%	3.61%	-0.64%	5.51%	7.53%	8.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.03	0.05	0.03	0.03	0.04	0.0366	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	0.7542	0.873	0.94
EBIT ¹	-	0.3181	0.3532	0.023	0.0344	0.1176	0.199	0.367
Net income ¹	9.961	0.1547	0.0978	0.0869	0.1197	0.1176	0.199	0.367
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.760	2.540	2.260	1.620	1.580	1.800	1.800	1.800
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BINECT AG	49.21x	-	-	-	6.56M
MICROSOFT CORPORATION	25.84x	9.55x	15.6x	0.78%	3,779B
PALANTIR TECHNOLOGIES INC.	122.39x	53.41x	86.68x	-.--%	449B
ORACLE CORPORATION	20.74x	5.91x	10.35x	1.45%	418B
PALO ALTO NETWORKS, INC.	246.44x	21.98x	64.36x	-.--%	318B
CROWDSTRIKE HOLDINGS, INC.	2627.4x	44.03x	141.84x	-.--%	270B
SAP SE	26.23x	5.26x	16.59x	1.45%	242B
SERVICENOW, INC.	84.11x	8.16x	21.85x	-.--%	134B
FORTINET, INC.	56.9x	15.32x	40.35x	-.--%	129B
APPLOVIN CORPORATION	19.51x	12.46x	14.84x	-.--%	102B
Average	327.88x	19.57x	45.83x	0.41%	584.18B
Weighted average by Cap.	166.90x	14.90x	29.89x	0.67%