Valuation Ekinops

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-18 EDT			5-day change	1st Jan Change
2.355 ^EUR	-0.63%		0.00%	+22.02%

09-09	Ekinops France Sa and Packetfront Software Solutions AB Partner to Empower Service Provider Networks with A Competitive European Alternative	CI
09-07	1&1 Versatel Gmbh Selects Ekinops to Support Next-Generation B2b Managed Services with A Unified Connectivity Portfolio	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	199.1	219.8	150.8	100.4	52.01	63.43	-	-
Change	-	10.36%	-31.4%	-33.42%	-48.19%	21.97%	-	-
Enterprise Value (EV) ¹	187.1	208.8	137.1	85.41	45.71	68.03	69.08	65.98
Change	-	11.59%	-34.33%	-37.7%	-46.48%	48.85%	1.54%	-4.49%
P/E	43x	18.7x	45.1x	-14.3x	-7.15x	-16.6x	-33.6x	12.1x
PBR	2.03x	1.95x	1.31x	0.89x	0.49x	0.62x	0.62x	0.6x
PEG	-	0x	-0.6x	0x	-1.86x	0.3x	0.7x	-0x
Capitalization / Revenue	1.92x	1.72x	1.17x	0.85x	0.5x	0.57x	0.53x	0.48x
EV / Revenue	1.81x	1.64x	1.06x	0.73x	0.44x	0.61x	0.58x	0.5x
EV / EBITDA	10.6x	9.25x	7.37x	4.74x	4.35x	7.29x	5.33x	3.63x
EV / EBIT	55x	22.6x	26.9x	13.1x	-	-24x	691x	10.6x
EV / FCF	32.5x	94x	24.9x	7.86x	-11.9x	-510x	26.2x	11.6x
FCF Yield	3.08%	1.06%	4.01%	12.7%	-8.43%	-0.2%	3.81%	8.64%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.18	0.45	0.13	-0.26	-0.27	-0.1418	-0.07	0.195
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	103.6	127.6	129.1	117.7	105	110.8	119.1	130.8
EBITDA ¹	17.6	22.57	18.6	18	10.5	9.333	12.97	18.17
EBIT ¹	3.4	9.251	5.1	6.5	-	-2.833	0.1	6.25
Net income ¹	4.8	12.02	3.6	-7	-7.2	-3.833	-0.9333	5.3
Net Debt ¹	-12.04	-10.99	-13.66	-14.96	-6.3	4.6	5.65	2.55
Reference price ²	7.740	8.400	5.860	3.720	1.930	2.355	2.355	2.355
Nbr of stocks (in thousands)	25,728	26,163	25,728	26,982	26,947	26,936	-	-
Announcement Date	3/8/22	4/6/23	3/5/24	3/5/25	3/11/26	-	-	-

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.($)
EKINOPS	-16.61x	0.61x	7.29x	-	72.74M
ACCTON TECHNOLOGY CORPORATION	22.27x	2.4x	15.44x	1.32%	32.57B
CICT MOBILE COMMUNICATION TECHNOLOGY CO., LTD.	-1270x	-	-	-	6.48B
FUJIAN STAR-NET COMMUNICATION CO., LTD.	30.16x	-	-	-	4.39B
EXTREME NETWORKS, INC.	44.01x	2.01x	10.92x	-.--%	2.91B
ARCADYAN TECHNOLOGY CORPORATION	11.34x	0.65x	8.2x	6.02%	1.08B
PLOVER BAY TECHNOLOGIES LIMITED	19.48x	7.35x	16.83x	4.34%	1.06B
Average	-165.62x	2.61x	11.74x	2.92%	6.94B
Weighted average by Cap.	-148.45x	2.46x	14.91x	1.44%