View ValuationPyramid 향후 성장Future 기준 점검 4/6Pyramid (는) 각각 연간 61.5% 및 9.8% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 58.4% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 3.7% 로 예상됩니다.핵심 정보61.5%이익 성장률58.44%EPS 성장률Tech 이익 성장14.1%매출 성장률9.8%향후 자기자본이익률3.75%애널리스트 커버리지Low마지막 업데이트24 Apr 2026최근 향후 성장 업데이트Breakeven Date Change • May 21Forecast breakeven date pushed back to 2027The 2 analysts covering Pyramid previously expected the company to break even in 2026. New consensus forecast suggests losses will reduce by 75% per year to 2026. The company is expected to make a profit of €1.10m in 2027. Average annual earnings growth of 62% is required to achieve expected profit on schedule.Price Target Changed • May 21Price target decreased by 45% to €3.30Down from €6.00, the current price target is provided by 1 analyst. New target price is 150% above last closing price of €1.32. Stock is down 63% over the past year. The company is forecast to post a net loss per share of €1.79 next year compared to a net loss per share of €0.55 last year.Price Target Changed • Aug 28Price target decreased by 18% to €2.00Down from €2.45, the current price target is an average from 2 analysts. New target price is 111% above last closing price of €0.95. Stock is down 36% over the past year. The company is forecast to post earnings per share of €0.07 next year compared to a net loss per share of €0.22 last year.모든 업데이트 보기Recent updatesBreakeven Date Change • May 21Forecast breakeven date pushed back to 2027The 2 analysts covering Pyramid previously expected the company to break even in 2026. New consensus forecast suggests losses will reduce by 75% per year to 2026. The company is expected to make a profit of €1.10m in 2027. Average annual earnings growth of 62% is required to achieve expected profit on schedule.Price Target Changed • May 21Price target decreased by 45% to €3.30Down from €6.00, the current price target is provided by 1 analyst. New target price is 150% above last closing price of €1.32. Stock is down 63% over the past year. The company is forecast to post a net loss per share of €1.79 next year compared to a net loss per share of €0.55 last year.공시 • Jul 18Pyramid AG, Annual General Meeting, Aug 26, 2025Pyramid AG, Annual General Meeting, Aug 26, 2025, at 14:00 W. Europe Standard Time.공시 • Apr 25Pyramid AG (XTRA:M3BK) acquired RNT Rausch GmbH from Securize IT Solutions AG (MUN:M14K) for approximately €2.5 million.Pyramid AG (XTRA:M3BK) acquired RNT Rausch GmbH from Securize IT Solutions AG (MUN:M14K) for approximately €2.5 million on April 24, 2025. As part of consideration, a cash purchase price of €2.5 million is paid towards common equity of RNT Rausch GmbH, as well as a debtor warrant valuing RNT at 6.95 times its 2025 EBITDA and providing an earn-out of 20% of RNT's 2026 EBITDA. Pyramid is entitled to pay up to 80% of any additional purchase price resulting from the debtor warrant in its own shares. In a related transaction, Pyramid sold its shareholdings in Smarteag AG, Munich (including Smarteag AG's shareholding in fibrisTerre Systems GmbH, Berlin) and in 4industries AG, Munich, as well as its receivables from loans and ongoing business activities against Smarteag AG and 4industries AG to Securize IT Solutions AG, as both companies are not part of the core business of the Pyramid Group. Pyramid AG (XTRA:M3BK) completed the acquisition of RNT Rausch GmbH from Securize IT Solutions AG (MUN:M14K) for approximately €2.5 million on April 24, 2025.New Risk • Nov 07New minor risk - Shareholder dilutionThe company's shareholders have been diluted in the past year. Increase in shares outstanding: 4.2% This is considered a minor risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (12% average weekly change). Minor Risks Less than 3 years of financial data is available. Shareholders have been diluted in the past year (4.2% increase in shares outstanding). Market cap is less than US$100m (€23.1m market cap, or US$24.9m).New Risk • Sep 30New major risk - Share price stabilityThe company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of German stocks, typically moving 13% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (13% average weekly change). Minor Risks Less than 3 years of financial data is available. Shareholders have been diluted in the past year (19% increase in shares outstanding). Market cap is less than US$100m (€25.7m market cap, or US$28.6m).Price Target Changed • Aug 28Price target decreased by 18% to €2.00Down from €2.45, the current price target is an average from 2 analysts. New target price is 111% above last closing price of €0.95. Stock is down 36% over the past year. The company is forecast to post earnings per share of €0.07 next year compared to a net loss per share of €0.22 last year.공시 • Aug 01Pyramid AG, Annual General Meeting, Sep 06, 2024Pyramid AG, Annual General Meeting, Sep 06, 2024, at 13:00 W. Europe Standard Time.New Risk • Jul 01New major risk - Financial data availabilityThe company has not reported any financial data. This is considered a major risk. With no or incomplete audited reported financial data, it is virtually impossible to assess the company's investment potential. Currently, the following risks have been identified for the company: Major Risk No financial data reported. Minor Risks Shareholders have been diluted in the past year (19% increase in shares outstanding). Market cap is less than US$100m (€22.8m market cap, or US$24.4m).New Risk • Nov 06New minor risk - Shareholder dilutionThe company's shareholders have been diluted in the past year. Increase in shares outstanding: 19% This is considered a minor risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risk No financial data reported. Minor Risks Shareholders have been diluted in the past year (19% increase in shares outstanding). Market cap is less than US$100m (€31.0m market cap, or US$33.2m).이익 및 매출 성장 예측DB:M3B0 - 애널리스트 향후 추정치 및 과거 재무 데이터 (EUR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/202811613N/A112/31/20271031-1N/A212/31/2026860-1N/A212/31/202575-52N/A26/30/202578-4N/AN/AN/A3/31/202573-3N/AN/AN/A12/31/202468-3-10-10N/A9/30/202468-5N/AN/AN/A6/30/202469-7N/AN/AN/A3/31/202472-6N/AN/AN/A12/31/202376-579N/A12/31/202292-5-3-1N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: M3B0 은 향후 3년 동안 수익을 낼 것으로 예상되며, 이는 절약률(1.9%)보다 빠른 성장으로 간주됩니다.수익 vs 시장: M3B0 (는) 향후 3년 동안 평균 시장 성장보다 높은 수익을 올릴 것으로 예상됩니다.고성장 수익: M3B0 향후 3년 내에 수익을 낼 것으로 예상됩니다.수익 대 시장: M3B0 의 수익(연간 9.8%)이 German 시장(연간 6.7%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: M3B0 의 수익(연간 9.8%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: M3B0의 자본 수익률은 3년 후 3.7%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YTech 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/06/17 09:48종가2026/06/17 00:00수익2025/06/30연간 수익2024/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 세부 정보는 당사의 Github 페이지에서 확인하실 수 있으며, 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Pyramid AG는 2명의 분석가가 다루고 있습니다. 이 중 2명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Thomas Wisslermwb research AGHolger SteffenSMC Research
Breakeven Date Change • May 21Forecast breakeven date pushed back to 2027The 2 analysts covering Pyramid previously expected the company to break even in 2026. New consensus forecast suggests losses will reduce by 75% per year to 2026. The company is expected to make a profit of €1.10m in 2027. Average annual earnings growth of 62% is required to achieve expected profit on schedule.
Price Target Changed • May 21Price target decreased by 45% to €3.30Down from €6.00, the current price target is provided by 1 analyst. New target price is 150% above last closing price of €1.32. Stock is down 63% over the past year. The company is forecast to post a net loss per share of €1.79 next year compared to a net loss per share of €0.55 last year.
Price Target Changed • Aug 28Price target decreased by 18% to €2.00Down from €2.45, the current price target is an average from 2 analysts. New target price is 111% above last closing price of €0.95. Stock is down 36% over the past year. The company is forecast to post earnings per share of €0.07 next year compared to a net loss per share of €0.22 last year.
Breakeven Date Change • May 21Forecast breakeven date pushed back to 2027The 2 analysts covering Pyramid previously expected the company to break even in 2026. New consensus forecast suggests losses will reduce by 75% per year to 2026. The company is expected to make a profit of €1.10m in 2027. Average annual earnings growth of 62% is required to achieve expected profit on schedule.
Price Target Changed • May 21Price target decreased by 45% to €3.30Down from €6.00, the current price target is provided by 1 analyst. New target price is 150% above last closing price of €1.32. Stock is down 63% over the past year. The company is forecast to post a net loss per share of €1.79 next year compared to a net loss per share of €0.55 last year.
공시 • Jul 18Pyramid AG, Annual General Meeting, Aug 26, 2025Pyramid AG, Annual General Meeting, Aug 26, 2025, at 14:00 W. Europe Standard Time.
공시 • Apr 25Pyramid AG (XTRA:M3BK) acquired RNT Rausch GmbH from Securize IT Solutions AG (MUN:M14K) for approximately €2.5 million.Pyramid AG (XTRA:M3BK) acquired RNT Rausch GmbH from Securize IT Solutions AG (MUN:M14K) for approximately €2.5 million on April 24, 2025. As part of consideration, a cash purchase price of €2.5 million is paid towards common equity of RNT Rausch GmbH, as well as a debtor warrant valuing RNT at 6.95 times its 2025 EBITDA and providing an earn-out of 20% of RNT's 2026 EBITDA. Pyramid is entitled to pay up to 80% of any additional purchase price resulting from the debtor warrant in its own shares. In a related transaction, Pyramid sold its shareholdings in Smarteag AG, Munich (including Smarteag AG's shareholding in fibrisTerre Systems GmbH, Berlin) and in 4industries AG, Munich, as well as its receivables from loans and ongoing business activities against Smarteag AG and 4industries AG to Securize IT Solutions AG, as both companies are not part of the core business of the Pyramid Group. Pyramid AG (XTRA:M3BK) completed the acquisition of RNT Rausch GmbH from Securize IT Solutions AG (MUN:M14K) for approximately €2.5 million on April 24, 2025.
New Risk • Nov 07New minor risk - Shareholder dilutionThe company's shareholders have been diluted in the past year. Increase in shares outstanding: 4.2% This is considered a minor risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (12% average weekly change). Minor Risks Less than 3 years of financial data is available. Shareholders have been diluted in the past year (4.2% increase in shares outstanding). Market cap is less than US$100m (€23.1m market cap, or US$24.9m).
New Risk • Sep 30New major risk - Share price stabilityThe company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of German stocks, typically moving 13% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (13% average weekly change). Minor Risks Less than 3 years of financial data is available. Shareholders have been diluted in the past year (19% increase in shares outstanding). Market cap is less than US$100m (€25.7m market cap, or US$28.6m).
Price Target Changed • Aug 28Price target decreased by 18% to €2.00Down from €2.45, the current price target is an average from 2 analysts. New target price is 111% above last closing price of €0.95. Stock is down 36% over the past year. The company is forecast to post earnings per share of €0.07 next year compared to a net loss per share of €0.22 last year.
공시 • Aug 01Pyramid AG, Annual General Meeting, Sep 06, 2024Pyramid AG, Annual General Meeting, Sep 06, 2024, at 13:00 W. Europe Standard Time.
New Risk • Jul 01New major risk - Financial data availabilityThe company has not reported any financial data. This is considered a major risk. With no or incomplete audited reported financial data, it is virtually impossible to assess the company's investment potential. Currently, the following risks have been identified for the company: Major Risk No financial data reported. Minor Risks Shareholders have been diluted in the past year (19% increase in shares outstanding). Market cap is less than US$100m (€22.8m market cap, or US$24.4m).
New Risk • Nov 06New minor risk - Shareholder dilutionThe company's shareholders have been diluted in the past year. Increase in shares outstanding: 19% This is considered a minor risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risk No financial data reported. Minor Risks Shareholders have been diluted in the past year (19% increase in shares outstanding). Market cap is less than US$100m (€31.0m market cap, or US$33.2m).