Valuation Scemi

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-21 EDT			5-day change	1st Jan Change
3.620 ^EUR	0.00%		0.00%	-2.16%

25-04-09	Societe de Conseil en Externalisation et en Marketing Internet - SCEMI Société Anonyme Reports Earnings Results for the Full Year Ended December 31, 2024	CI
24-05-12	Societe de Conseil en Externalisation et en Marketing Internet - SCEMI Société Anonyme Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	1.998	2.966	4.501	4.628	3.997	4.207
Change	-	48.42%	51.77%	2.8%	-13.64%	5.26%
Enterprise Value (EV) ¹	2.127	3.347	5.096	5.072	4.286	4.39
Change	-	57.35%	52.25%	-0.46%	-15.49%	2.42%
P/E	17.9x	35.8x	44.2x	9.95x	37.4x	39.8x
PBR	0.68x	0.98x	1.43x	1.28x	1.08x	1.1x
PEG	-	-1.4x	1.9x	0x	-0.5x	-43x
Capitalization / Revenue	0.69x	1.07x	1.65x	1.52x	1.13x	1.17x
EV / Revenue	0.74x	1.21x	1.86x	1.67x	1.21x	1.22x
EV / EBITDA	62.7x	26.8x	51.5x	23.2x	244x	-34x
EV / EBIT	94.1x	29.4x	56.9x	24.2x	475x	-32x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.1061	0.0788	0.0969	0.4421	0.1016	0.1006
Distribution rate	-	-	-	-	-	-
Net sales ¹	2.881	2.77	2.733	3.035	3.535	3.605
EBITDA ¹	0.0339	0.1249	0.0989	0.2182	0.0175	-0.129
EBIT ¹	0.0226	0.1139	0.0896	0.2095	0.009025	-0.1372
Net income ¹	0.1116	0.0829	0.1019	0.465	0.1068	0.1058
Net Debt ¹	0.1288	0.3811	0.5943	0.4445	0.2897	0.1831
Reference price ²	1.900	2.820	4.280	4.400	3.800	4.000
Nbr of stocks (in thousands)	1,052	1,052	1,052	1,052	1,052	1,052
Announcement Date	8/12/20	5/24/21	6/20/22	5/13/24	5/13/24	5/23/25

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.($)
SCEMI	-	-	-	-	4.34M
SAKURA INTERNET INC.	57.78x	2.93x	8.5x	0.2%	685M
ITMEDIA INC.	16.34x	-	-	4.26%	141M
J-STREAM INC.	15.84x	-	-	4%	53.54M
Average	29.99x	2.93x	8.50x	2.82%	220.99M
Weighted average by Cap.	48.59x	2.93x	8.50x	1.08%