Valuation Binect AG

Stocks

Market Closed - Xetra Other stock markets 11:35:30 2026-08-07 EDT			5-day change	1st Jan Change
1.740 ^EUR	+1.16%		+0.58%	+10.13%

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	5.595	-	-
Change	-	-7.97%	-11.02%	-28.32%	-2.47%	10.13%	-	-
Enterprise Value (EV)	8.875	8.168	7.268	5.209	5.081	5.595	5.595	5.595
Change	-	-7.97%	-11.02%	-28.32%	-2.47%	10.13%	0%	0%
P/E	92x	50.8x	75.3x	54x	39.5x	43.5x	29x	15.8x
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	7.42x	6.41x	5.95x
EV / EBIT	-	0x	0x	0x	0x	47.4x	28.1x	15.2x
EV / FCF	-	0x	-0x	0x	-0x	17.5x	12.8x	10.9x
FCF Yield	-	7.4%	-1.98%	3.61%	-0.64%	5.7%	7.79%	9.2%
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	1.740	1.740	1.740
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	43.5x	-	-	-	6.47M
ORACLE CORPORATION	22.85x	6.23x	11.13x	1.39%	423B
SAP SE	25.26x	5.05x	15.8x	1.5%	237B
SERVICENOW, INC.	80.84x	7.86x	21.03x	-.--%	129B
CONSTELLATION SOFTWARE INC.	38.79x	3.68x	13.31x	0.17%	48.98B
STRATEGY INC	-224.04x	83.08x	716.03x	-.--%	38.43B
FAIR ISAAC CORPORATION	27.59x	10.93x	17.84x	-.--%	22.49B
TOAST, INC.	36.73x	2.38x	21.7x	-.--%	19.93B
GUIDEWIRE SOFTWARE, INC.	97.49x	9.31x	39.91x	-.--%	14.2B
TRIMBLE, INC.	26.35x	3.77x	12.7x	-	13.87B
Average	17.54x	14.70x	96.61x	0.38%	94.8B
Weighted average by Cap.	23.74x	9.18x	43.17x	1.02%