|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 183.20 EUR | +0.11% |
|
-11.71% | -1.19% |
| 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 | 1,185 | - | - |
| Change | - | -52.5% | -25.66% | -20.27% | 59.28% | -1.19% | - | - |
| Enterprise Value (EV) 1 | 2,556 | 1,268 | 922.4 | 719.5 | 1,132 | 1,084 | 1,052 | 1,017 |
| Change | - | -50.39% | -27.25% | -21.99% | 57.36% | -4.25% | -2.94% | -3.35% |
| P/E Ratio | 62.1x | 40.6x | 32.4x | 26.9x | 36x | 30x | 24.8x | 21.6x |
| PBR | 20.6x | 9.96x | 6.86x | 5x | 7.18x | 6.11x | 5.16x | 4.37x |
| PEG | - | -1.5x | -4.75x | -6.39x | 1.9x | 1.6x | 1.2x | 1.4x |
| Capitalization / Revenue | 7.92x | 3.66x | 2.4x | 1.85x | 2.61x | 2.36x | 2.14x | 1.94x |
| EV / Revenue | 7.57x | 3.65x | 2.34x | 1.77x | 2.47x | 2.15x | 1.9x | 1.67x |
| EV / EBITDA | 34.6x | 20.5x | 15.3x | 11.9x | 15.1x | 13.4x | 11.4x | 9.68x |
| EV / EBIT | 40x | 27x | 21.5x | 16.9x | 21.9x | 18.6x | 14.9x | 12.5x |
| EV / FCF | 54.4x | -133x | 21.4x | 15.4x | 20.9x | 24.7x | 21.7x | 18.5x |
| FCF Yield | 1.84% | -0.75% | 4.68% | 6.51% | 4.79% | 4.05% | 4.61% | 5.39% |
| 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% | 1.61% | 1.88% | 2.17% |
| 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 | 183.20 | 183.20 | 183.20 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.02x | 2.15x | 13.36x | 1.61% | 1.37B | |
| 26.52x | 4.25x | 14.83x | 2.48% | 256B | |
| 12.66x | 1.35x | 7.08x | 3.82% | 105B | |
| 20.4x | 4.15x | 14.17x | 2.92% | 90.42B | |
| 13.87x | 2.53x | 9.34x | 6.01% | 82.27B | |
| -81.53x | 12.84x | 74.47x | -.--% | 80.68B | |
| 19.59x | 5.12x | 12.66x | 2.9% | 58.94B | |
| 14.49x | 2.12x | 8.9x | 5.34% | 47.53B | |
| 12.93x | 1.48x | 10.14x | 1.25% | 35.3B | |
| 20.8x | 1.41x | 10.03x | 0.84% | 32.12B | |
| Average | 8.97x | 3.74x | 17.50x | 2.72% | 78.91B | |
| Weighted average by Cap. | 9.54x | 4.25x | 18.33x | 2.9% |
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
