Full history for every metric is available with a Kvantra account
Key financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | €m | 286 | 338 | 347 | 394 | 406 | 459 | 320 | 505 |
| Operating profit | €m | 52.2 | 46.5 | ||||||
| Net profit | €m | 35.1 | 43.1 | 31.3 | 29.2 | 28.0 | 33.3 | 29.2 | 39.6 |
| EPS reported | € | 5.15 | 4.52 | ||||||
| Operating cashflow per share | € | 9.66 | 1.75 | ||||||
| Capex per share | € | 1.27 | 1.95 | ||||||
| FCF per share | € | 8.39 | -0.20 | ||||||
| Free cash flow | €m | 54.3 | -1.3 | ||||||
| Net debt | €m | -86.1 | 22.8 | ||||||
| Book value equity | €m | 167 | 156 | ||||||
| Book value per share | € | 25.82 | 24.17 | ||||||
| Number of shares | m | 6.47 | 6.47 | ||||||
| DPS (TTM paid) | € | 2.58 | 2.58 |
Financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 36.00 | - | ||||||
| P/B LTM | x | 7.18 | 10.01 | ||||||
| P/S LTM | x | 2.61 | 4.89 | ||||||
| P/FCF LTM | x | 22.11 | -1,187.17 | ||||||
| EV/EBITDA LTM | x | 14.98 | 26.25 | ||||||
| EV/Sales LTM | x | 2.47 | 4.96 | ||||||
| Earnings Yield LTM | % | 2.78% | 1.87% | ||||||
| FCF Yield | % | 4.52% | -0.08% | ||||||
| Quality | |||||||||
| ROE | % | 19.96% | 18.06% | ||||||
| ROIC | % | 12.16% | 10.73% | ||||||
| Operating margin | % | 11.37% | 14.52% | ||||||
| Gross margin | % | 23.16% | 23.31% | ||||||
| FCF/Sales | % | 11.83% | -0.41% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +19.21% | -20.70% | ||||||
| Sales Growth YoY | % | +12.91% | -47.14% | ||||||
| Net Income Growth YoY | % | +19.29% | -20.98% | ||||||
| FCF Growth | % | +15.82% | - | ||||||
| Operating Profit Growth | % | +22.64% | -16.01% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 1.47% | 0.96% | ||||||
| Dividend Growth | % | -5.49% | -5.49% | ||||||
| Payout Ratio | % | 53.01% | 52.97% | ||||||
| FCF/Debt | x | 2.69 | -0.04 | ||||||
| Net Debt/EBITDA | x | -0.89 | 0.38 | ||||||
| EBIT/Net interest | x | 59.07 | 63.72 | ||||||
| Net debt/market cap | % | -7.18% | 1.46% | ||||||
| Net debt/Equity | x | -0.52 | 0.15 | ||||||
| Gross debt/equity | x | 0.12 | 0.19 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
secunet Security Networks AG is a leading cybersecurity firm operating across Germany and on an international scale. The company provides a comprehensive suite of security solutions, including advanced biometric and electronic identity (eID) systems. These offerings feature middleware for biometric integration (secunet biomiddle), flexible border control applications for both static and mobile use (secunet bocoa), and automated border control systems like easygate, easykiosk for personal data collection, and easytower for biometric acquisition. Additionally, it develops specialized testing instruments such as the GlobalTester for smart cards and document readers, and the acclaimed Golden Reader Tool for electronic identity document readout. Its portfolio also encompasses robust cryptographic services, dedicated hardware security modules, and secure communication devices like the SINA Communicator H, a multi-crypto phone. Network security is enhanced with solutions such as the secunet Session Border Controller, which efficiently filters audio and video protocols. Further technological provisions include edge computing solutions (secunet edge), public key infrastructure specifically designed for automotive applications, and specialized connectors for healthcare telematics, such as the secunet konnektor for health networks and data center connectors for large medical facilities. secunet also offers services for digital identity protection (protect4use), isolated browsing environments for safely handling external content (secunet safe surfer), and secure systems for managing classified information (SINA Workflow). Its extensive service catalog includes IT security outsourcing, business continuity management, data protection management, and comprehensive information security management. For secure infrastructure, the company provides SecuStack, a turnkey cloud solution safeguarding critical applications and sensitive data, alongside Stashcat, a secure messaging platform widely used by police, public authorities, and corporate clients. Moreover, secunet delivers a range of advisory and analytical services, including security audits, penetration tests, anomaly detection, secure web solutions, and general security consulting. The company was established in 1997 and is headquartered in Essen, Germany.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
secunet Security Networks AG (YSN.DE)
Based on consensus from external analysts. Not Kvantra's opinion.
secunet Security Networks AG is a leading cybersecurity firm operating across Germany and on an international scale. The company provides a comprehensive suite of security solutions, including advanced biometric and electronic identity (eID) systems. These offerings feature middleware for biometric integration (secunet biomiddle), flexible border control applications for both static and mobile use (secunet bocoa), and automated border control systems like easygate, easykiosk for personal data collection, and easytower for biometric acquisition. Additionally, it develops specialized testing instruments such as the GlobalTester for smart cards and document readers, and the acclaimed Golden Reader Tool for electronic identity document readout. Its portfolio also encompasses robust cryptographic services, dedicated hardware security modules, and secure communication devices like the SINA Communicator H, a multi-crypto phone. Network security is enhanced with solutions such as the secunet Session Border Controller, which efficiently filters audio and video protocols. Further technological provisions include edge computing solutions (secunet edge), public key infrastructure specifically designed for automotive applications, and specialized connectors for healthcare telematics, such as the secunet konnektor for health networks and data center connectors for large medical facilities. secunet also offers services for digital identity protection (protect4use), isolated browsing environments for safely handling external content (secunet safe surfer), and secure systems for managing classified information (SINA Workflow). Its extensive service catalog includes IT security outsourcing, business continuity management, data protection management, and comprehensive information security management. For secure infrastructure, the company provides SecuStack, a turnkey cloud solution safeguarding critical applications and sensitive data, alongside Stashcat, a secure messaging platform widely used by police, public authorities, and corporate clients. Moreover, secunet delivers a range of advisory and analytical services, including security audits, penetration tests, anomaly detection, secure web solutions, and general security consulting. The company was established in 1997 and is headquartered in Essen, Germany.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free