Valuation Binect AG

Stocks

Market Closed - Xetra 11:35:28 2026-10-23 EDT			5-day change	1st Jan Change
1.860 ^EUR	0.00%		+3.33%	+17.72%

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	5.981	-	-
Change	-	-7.97%	-11.02%	-28.32%	-2.47%	17.72%	-	-
Enterprise Value (EV)	8.875	8.168	7.268	5.209	5.081	5.981	5.981	5.981
Change	-	-7.97%	-11.02%	-28.32%	-2.47%	17.72%	0%	0%
P/E	92x	50.8x	75.3x	54x	39.5x	50.8x	31x	16.9x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.8x	-1.9x	-	1.2x	-5.94x	0.5x	0.2x
Capitalization / Revenue	-	0.65x	0.49x	0.25x	0.23x	0.26x	0.25x	0.24x
EV / Revenue	-	0x	0x	0x	0x	0.26x	0.25x	0.24x
EV / EBITDA	-	0x	0x	0x	0x	7.93x	6.85x	6.36x
EV / EBIT	-	0x	0x	0x	0x	50.8x	30.1x	16.3x
EV / FCF	-	0x	-0x	0x	-0x	18.7x	13.7x	11.6x
FCF Yield	-	7.4%	-1.98%	3.61%	-0.64%	5.33%	7.29%	8.61%
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	1.860	1.860	1.860
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	50.85x	-	-	-	6.7M
MICROSOFT CORPORATION	26.44x	9.75x	15.92x	0.74%	3,870B
PALANTIR TECHNOLOGIES INC.	126.43x	55.94x	91.06x	-.--%	471B
ORACLE CORPORATION	18.9x	5.5x	9.58x	1.59%	381B
PALO ALTO NETWORKS, INC.	225.19x	19.61x	57.41x	-.--%	284B
SAP SE	29.88x	6.1x	19.08x	1.25%	278B
CROWDSTRIKE HOLDINGS, INC.	2379.4x	39.78x	130.12x	-.--%	244B
SERVICENOW, INC.	99.58x	9.89x	26.46x	-.--%	162B
FORTINET, INC.	56.07x	15.15x	39.92x	-.--%	128B
ADOBE INC.	14.83x	3.94x	8.25x	-.--%	105B
Average	302.76x	18.41x	44.20x	0.4%	592.38B
Weighted average by Cap.	143.02x	14.71x	29.01x	0.65%