Valuation Witbe

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-08-11 EDT			5-day change	1st Jan Change
3.040 ^EUR	-1.94%		0.00%	+111.11%

04-30	Witbe S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03-25	Witbe bets on AI-native infrastructure for video testing

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29.02	30.94	17.42	10.68	5.916	12.74	-	-
Change	-	6.61%	-43.69%	-38.67%	-44.63%	115.28%	-	-
Enterprise Value (EV) ¹	30.66	31.41	21.92	13.67	7.78	13.64	12.34	10.54
Change	-	2.46%	-30.22%	-37.63%	-43.09%	75.27%	-9.53%	-14.59%
P/E	13.9x	42.2x	-11.5x	-9.63x	-8.47x	11.5x	8.61x	6.33x
PBR	-	-	2.64x	2.11x	1.1x	-	-	-
PEG	-	-0.7x	0x	0.4x	0.2x	-0x	0.3x	0.2x
Capitalization / Revenue	1.52x	1.19x	0.75x	0.48x	0.3x	0.59x	0.54x	0.49x
EV / Revenue	1.6x	1.2x	0.94x	0.61x	0.4x	0.63x	0.52x	0.41x
EV / EBITDA	7.37x	10.3x	7.68x	4.24x	3.41x	3.79x	3.16x	2.39x
EV / EBIT	17x	10,470x	-32.5x	-46.8x	-17.3x	136x	20.6x	8.1x
EV / FCF	-	-	-5.48x	-8.26x	-5.19x	15.2x	9.49x	5.55x
FCF Yield	-	-	-18.3%	-12.1%	-19.3%	6.6%	10.5%	18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.51	0.18	-0.37	-0.27	-0.17	0.27	0.36	0.49
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	19.13	26.08	23.2	22.24	19.56	21.5	23.7	26
EBITDA ¹	4.162	3.038	2.853	3.227	2.279	3.6	3.9	4.4
EBIT ¹	1.803	0.003	-0.675	-0.292	-0.45	0.1	0.6	1.3
Net income ¹	2.114	0.753	-1.538	-1.127	-0.682	1.1	1.5	2
Net Debt ¹	1.637	0.472	4.496	2.986	1.864	0.9	-0.4	-2.2
Reference price ²	7.110	7.590	4.240	2.600	1.440	3.100	3.100	3.100
Nbr of stocks (in thousands)	4,082	4,076	4,109	4,110	4,109	4,109	-	-
Announcement Date	4/21/22	4/18/23	4/22/24	4/29/25	4/29/26	-	-	-

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.($)
WITBE	11.48x	0.63x	3.79x	-	14.71M
IBM	23.45x	3.78x	13.2x	2.86%	223B
SNOWFLAKE INC.	-117.33x	18.68x	107.86x	-.--%	116B
ACCENTURE PLC	13.19x	1.46x	7.66x	3.64%	109B
TATA CONSULTANCY SERVICES LTD.	15.71x	2.88x	10.86x	5.23%	92.02B
RELX PLC	20.43x	5.35x	13.15x	2.79%	61.62B
INFOSYS LIMITED	15.49x	2.27x	9.61x	5.04%	50.23B
NEC CORPORATION	21.73x	1.58x	10.05x	0.87%	40.8B
FUJITSU LIMITED	20.98x	1.72x	10.51x	1.4%	40.6B
HCL TECHNOLOGIES LIMITED	18.49x	2.37x	11.38x	4.68%	38.51B
Average	4.36x	4.07x	19.81x	2.95%	77.15B
Weighted average by Cap.	-1.32x	5.32x	25.73x	2.87%