Valuation CeoTronics AG Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 12:44:16 30/07/26 am AEST			5-day change	1st Jan Change
10.66 ^EUR	-1.84%		+0.56%	-16.78%

27/07	CEOTRONICS AG Receives Order Worth Approximately EUR 2.6 Million	CI
14/07	CeoTronics Lands EUR2 Million Cables Order in Europe	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25.08	34.98	26.93	43.92	114.5	82.83	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-27.67%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	81.13	83.03	79.63
Change	-	39.47%	-23.02%	63.09%	165.92%	-30.53%	2.34%	-4.09%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	15x	10.3x	9.27x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1x	0.2x	0.9x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.47x	1.21x	1.14x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.44x	1.21x	1.1x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	7.95x	6.02x	5.27x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	9.43x	6.81x	5.94x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	14.5x	-	13.7x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	6.9%	-	7.28%
Dividend per Share ²	-	0.15	0.15	0.15	0.2	0.25	0.3	0.35
Rate of return	-	2.83%	3.68%	2.48%	1.39%	2.41%	2.89%	3.37%
EPS ²	0.32	0.38	0.38	0.18	0.6	0.69	1.01	1.12
Distribution rate	-	39.5%	39.5%	83.3%	33.3%	36.2%	29.7%	31.3%
Net sales ¹	26.56	29.12	30.08	29.63	55.8	56.3	68.5	72.4
EBITDA ¹	4.333	4.825	5.267	3.891	9.409	10.2	13.8	15.1
EBIT ¹	3.241	3.612	3.877	2.514	7.79	8.6	12.2	13.4
Net income ¹	2.099	2.506	2.529	1.25	4.739	5.5	8.1	8.9
Net Debt ¹	-	-	-	-	2.271	-1.7	0.2	-3.2
Reference price ²	3.80	5.30	4.08	6.05	14.35	10.38	10.38	10.38
Nbr of stocks (in thousands)	6,600	6,600	6,600	7,259	7,980	7,980	-	-
Announcement Date	6/9/21	5/9/22	4/9/23	3/9/24	8/9/25	-	-	-

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.($)
CISCO SYSTEMS, INC.	35.55x	7.44x	19.21x	1.43%	456B
ARISTA NETWORKS, INC.	50.31x	17.08x	35.66x	-.--%	214B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.93x	0.78x	13.72x	2.37%	170B
ZHONGJI INNOLIGHT CO., LTD.	32.09x	10.24x	25.46x	0.33%	157B
MOTOROLA SOLUTIONS, INC.	33.19x	6.29x	18.41x	1.08%	73.09B
LUMENTUM HOLDINGS INC.	131.99x	17x	49.85x	-.--%	50.72B
NOKIA OYJ	38.35x	1.96x	12.77x	1.92%	49.94B
CIENA CORPORATION	67.34x	7.85x	36.21x	-.--%	49.62B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.8x	2.87x	12.35x	3.96%	48.93B
Average	47.28x	7.95x	24.85x	1.23%	140.97B
Weighted average by Cap.	39.77x	8.46x	23.34x	1.16%