|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 178.00 EUR | +0.23% |
|
+7.23% | -3.99% |
| 06-09 | SECUNET SECURITY AG : Buy rating from Berenberg | ZD |
| 05-06 | SECUNET SECURITY AG : Receives a Buy rating from Warburg Research | ZD |
Company Valuation: secunet Security Networks AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,675 | 1,271 | 944.5 | 753.1 | 1,199 | 1,152 | - | - |
| Change | - | -52.5% | -25.66% | -20.27% | 59.28% | -3.99% | - | - |
| Enterprise Value (EV) 1 | 2,556 | 1,268 | 922.4 | 719.5 | 1,132 | 1,051 | 1,019 | 983.3 |
| Change | - | -50.39% | -27.25% | -21.99% | 57.36% | -7.22% | -3.04% | -3.46% |
| P/E | 62.1x | 40.6x | 32.4x | 26.9x | 36x | 29.2x | 24.1x | 20.9x |
| PBR | 20.6x | 9.96x | 6.86x | 5x | 7.18x | 5.93x | 5.01x | 4.24x |
| PEG | - | -1.5x | -4.75x | -6.39x | 1.9x | 1.6x | 1.1x | 1.4x |
| Capitalization / Revenue | 7.92x | 3.66x | 2.4x | 1.85x | 2.61x | 2.29x | 2.08x | 1.89x |
| EV / Revenue | 7.57x | 3.65x | 2.34x | 1.77x | 2.47x | 2.09x | 1.84x | 1.61x |
| EV / EBITDA | 34.6x | 20.5x | 15.3x | 11.9x | 15.1x | 12.9x | 11x | 9.36x |
| EV / EBIT | 40x | 27x | 21.5x | 16.9x | 21.9x | 18x | 14.4x | 12.1x |
| EV / FCF | 54.4x | -133x | 21.4x | 15.4x | 20.9x | 23.9x | 21x | 17.9x |
| FCF Yield | 1.84% | -0.75% | 4.68% | 6.51% | 4.79% | 4.18% | 4.76% | 5.58% |
| Dividend per Share 2 | 3.37 | 2.86 | 2.36 | 2.73 | 2.58 | 2.95 | 3.447 | 3.967 |
| Rate of return | 0.81% | 1.46% | 1.62% | 2.35% | 1.39% | 1.66% | 1.94% | 2.23% |
| EPS 2 | 6.66 | 4.84 | 4.51 | 4.32 | 5.15 | 6.103 | 7.39 | 8.497 |
| Distribution rate | 50.6% | 59.1% | 52.3% | 63.2% | 50.1% | 48.3% | 46.6% | 46.7% |
| Net sales 1 | 337.6 | 347.2 | 393.7 | 406.4 | 458.8 | 503.1 | 554.3 | 609.7 |
| EBITDA 1 | 73.81 | 61.88 | 60.44 | 60.32 | 74.88 | 81.13 | 92.37 | 105 |
| EBIT 1 | 63.9 | 47.01 | 42.98 | 42.52 | 51.65 | 58.4 | 70.57 | 81.37 |
| Net income 1 | 43 | 31.31 | 29.15 | 27.95 | 33.34 | 39.43 | 47.7 | 54.87 |
| Net Debt 1 | -119.5 | -2.666 | -22.18 | -33.52 | -67.22 | -101.1 | -133 | -168.2 |
| Reference price 2 | 413.50 | 196.40 | 146.00 | 116.40 | 185.40 | 178.00 | 178.00 | 178.00 |
| Nbr of stocks (in thousands) | 6,470 | 6,470 | 6,470 | 6,470 | 6,470 | 6,470 | - | - |
| Announcement Date | 3/25/22 | 3/24/23 | 3/20/24 | 3/28/25 | 3/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.16x | 2.09x | 12.95x | 1.66% | 1.32B | |
| 28.15x | 4.51x | 15.75x | 2.33% | 272B | |
| -91.12x | 14.39x | 83.34x | -.--% | 90.17B | |
| 10.21x | 1.12x | 5.88x | 4.73% | 84.05B | |
| 13.47x | 2.45x | 9.09x | 6.14% | 79.55B | |
| 18.39x | 4.85x | 11.97x | 3.1% | 54.92B | |
| 13.54x | 1.98x | 8.33x | 5.73% | 44.51B | |
| 13.19x | 1.51x | 10.36x | 1.22% | 35.78B | |
| 19.31x | 1.42x | 9.05x | 1.03% | 34.28B | |
| 15.52x | 1.98x | 9.21x | 5.57% | 32.37B | |
| Average | 6.98x | 3.63x | 17.59x | 3.15% | 72.91B | |
| Weighted average by Cap. | 6.39x | 4.58x | 20.63x | 3.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- YSN Stock
- Valuation secunet Security Networks AG
Select your edition
All financial news and data tailored to specific country editions
