|
Real-time Estimate
Tradegate
18:50:14 14/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 197.50 EUR | -0.25% |
|
-1.71% | +5.72% |
| 08-18 | Secunet Security Networks Aktiengesellschaft, H1 2026 Earnings Call, Aug 13, 2026 | |
| 08-17 | Secunet Security Networks AG : Warburg Research keeps its Buy rating | 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 | 1,281 | - | - |
| Change | - | -52.5% | -25.66% | -20.27% | 59.28% | 6.8% | - | - |
| Enterprise Value (EV) 1 | 2,556 | 1,268 | 922.4 | 719.5 | 1,132 | 1,191 | 1,164 | 1,132 |
| Change | - | -50.39% | -27.25% | -21.99% | 57.36% | 5.21% | -2.33% | -2.74% |
| P/E | 62.1x | 40.6x | 32.4x | 26.9x | 36x | 32.3x | 26.3x | 23.1x |
| PBR | 20.6x | 9.96x | 6.86x | 5x | 7.18x | 6.61x | 5.57x | 4.71x |
| PEG | - | -1.5x | -4.75x | -6.39x | 1.9x | 1.7x | 1.2x | 1.6x |
| Capitalization / Revenue | 7.92x | 3.66x | 2.4x | 1.85x | 2.61x | 2.53x | 2.3x | 2.09x |
| EV / Revenue | 7.57x | 3.65x | 2.34x | 1.77x | 2.47x | 2.36x | 2.09x | 1.84x |
| EV / EBITDA | 34.6x | 20.5x | 15.3x | 11.9x | 15.1x | 14.6x | 12.4x | 10.7x |
| EV / EBIT | 40x | 27x | 21.5x | 16.9x | 21.9x | 20.2x | 16.1x | 13.7x |
| EV / FCF | 54.4x | -133x | 21.4x | 15.4x | 20.9x | 30.1x | 26.2x | 21.7x |
| FCF Yield | 1.84% | -0.75% | 4.68% | 6.51% | 4.79% | 3.32% | 3.81% | 4.61% |
| Dividend per Share 2 | 3.37 | 2.86 | 2.36 | 2.73 | 2.58 | 2.963 | 3.507 | 4.004 |
| Rate of return | 0.81% | 1.46% | 1.62% | 2.35% | 1.39% | 1.5% | 1.77% | 2.02% |
| EPS 2 | 6.66 | 4.84 | 4.51 | 4.32 | 5.15 | 6.137 | 7.523 | 8.59 |
| Distribution rate | 50.6% | 59.1% | 52.3% | 63.2% | 50.1% | 48.3% | 46.6% | 46.6% |
| Net sales 1 | 337.6 | 347.2 | 393.7 | 406.4 | 458.8 | 505.4 | 557.1 | 614 |
| EBITDA 1 | 73.81 | 61.88 | 60.44 | 60.32 | 74.88 | 81.83 | 93.97 | 106.2 |
| EBIT 1 | 63.9 | 47.01 | 42.98 | 42.52 | 51.65 | 58.87 | 72.07 | 82.3 |
| Net income 1 | 43 | 31.31 | 29.15 | 27.95 | 33.34 | 39.63 | 48.57 | 55.47 |
| Net Debt 1 | -119.5 | -2.666 | -22.18 | -33.52 | -67.22 | -89.7 | -117.4 | -149.4 |
| Reference price 2 | 413.50 | 196.40 | 146.00 | 116.40 | 185.40 | 198.00 | 198.00 | 198.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 32.27x | 2.36x | 14.56x | 1.5% | 1.49B | |
| 23.89x | 3.87x | 13.52x | 2.78% | 229B | |
| -129x | 17.99x | 99.72x | -.--% | 116B | |
| 13.66x | 1.51x | 7.91x | 3.51% | 113B | |
| 14.25x | 2.6x | 9.8x | 5.77% | 83.35B | |
| 19.32x | 5.13x | 12.59x | 2.94% | 58.46B | |
| 13.6x | 1.96x | 8.33x | 5.73% | 43.99B | |
| 21.07x | 1.72x | 10.72x | 1.39% | 42.35B | |
| 19.99x | 1.5x | 9.62x | 0.95% | 39.17B | |
| 16.65x | 2.09x | 9.91x | 5.25% | 34.16B | |
| Average | 4.57x | 4.07x | 19.67x | 2.98% | 76.07B | |
| Weighted average by Cap. | -3.60x | 5.20x | 24.54x | 2.91% |
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
