|
Market Closed -
Xetra
00:35:14 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 243.00 EUR | -2.41% |
|
+2.32% | +31.07% |
| 10-09 | Mwb Research Raises Secunet Security Networks PT, Keeps at Hold | MT |
| 09-28 | Secunet stock jumps toward multi-year high | DP |
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 | 1,572 | - | - |
| Change | - | -52.5% | -25.66% | -20.27% | 59.28% | 31.07% | - | - |
| Enterprise Value (EV) 1 | 2,556 | 1,268 | 922.4 | 719.5 | 1,132 | 1,482 | 1,453 | 1,415 |
| Change | - | -50.39% | -27.25% | -21.99% | 57.36% | 30.92% | -2.01% | -2.58% |
| P/E | 62.1x | 40.6x | 32.4x | 26.9x | 36x | 39.6x | 29.9x | 25.8x |
| PBR | 20.6x | 9.96x | 6.86x | 5x | 7.18x | 8.12x | 6.7x | 5.6x |
| PEG | - | -1.5x | -4.75x | -6.39x | 1.9x | 2.1x | 0.9x | 1.6x |
| Capitalization / Revenue | 7.92x | 3.66x | 2.4x | 1.85x | 2.61x | 3.11x | 2.65x | 2.42x |
| EV / Revenue | 7.57x | 3.65x | 2.34x | 1.77x | 2.47x | 2.93x | 2.45x | 2.18x |
| EV / EBITDA | 34.6x | 20.5x | 15.3x | 11.9x | 15.1x | 18.1x | 14.6x | 12.4x |
| EV / EBIT | 40x | 27x | 21.5x | 16.9x | 21.9x | 25.2x | 19x | 15.9x |
| EV / FCF | 54.4x | -133x | 21.4x | 15.4x | 20.9x | 37.7x | 31.2x | 24.2x |
| FCF Yield | 1.84% | -0.75% | 4.68% | 6.51% | 4.79% | 2.65% | 3.21% | 4.13% |
| Dividend per Share 2 | 3.37 | 2.86 | 2.36 | 2.73 | 2.58 | 2.963 | 3.787 | 4.383 |
| Rate of return | 0.81% | 1.46% | 1.62% | 2.35% | 1.39% | 1.22% | 1.56% | 1.8% |
| EPS 2 | 6.66 | 4.84 | 4.51 | 4.32 | 5.15 | 6.137 | 8.137 | 9.437 |
| Distribution rate | 50.6% | 59.1% | 52.3% | 63.2% | 50.1% | 48.3% | 46.5% | 46.4% |
| Net sales 1 | 337.6 | 347.2 | 393.7 | 406.4 | 458.8 | 505.5 | 592.4 | 649.6 |
| EBITDA 1 | 73.81 | 61.88 | 60.44 | 60.32 | 74.88 | 81.77 | 99.17 | 113.9 |
| EBIT 1 | 63.9 | 47.01 | 42.98 | 42.52 | 51.65 | 58.93 | 76.5 | 89.27 |
| Net income 1 | 43 | 31.31 | 29.15 | 27.95 | 33.34 | 39.57 | 52.5 | 61.3 |
| Net Debt 1 | -119.5 | -2.666 | -22.18 | -33.52 | -67.22 | -89.73 | -119.5 | -157 |
| Reference price 2 | 413.50 | 196.40 | 146.00 | 116.40 | 185.40 | 243.00 | 243.00 | 243.00 |
| Nbr of stocks (in thousands) | 6,470 | 6,470 | 6,470 | 6,470 | 6,470 | 6,470 | - | - |
| Announcement Date | 25/3/22 | 24/3/23 | 20/3/24 | 28/3/25 | 30/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.6x | 2.93x | 18.13x | 1.22% | 1.76B | |
| 25.79x | 4.14x | 14.42x | 2.62% | 244B | |
| 21.93x | 4.63x | 11.36x | 0.76% | 189B | |
| 17.63x | 2x | 10.31x | 2.68% | 153B | |
| -121.61x | 16.7x | 91.84x | -.--% | 108B | |
| -484.24x | 34.35x | 141.12x | -.--% | 99.95B | |
| 16.32x | 2.94x | 11.35x | 4.93% | 95.36B | |
| 23.17x | 6x | 14.73x | 2.43% | 69.73B | |
| 15.55x | 2.26x | 9.62x | 4.96% | 50.55B | |
| 20.45x | 1.56x | 9.85x | 0.9% | 40.87B | |
| Average | -42.54x | 7.75x | 33.27x | 2.05% | 105.09B | |
| Weighted average by Cap. | -41.44x | 7.90x | 32.61x | 2.02% |
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
