Valuation CeoTronics AG Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 05:55:39 27/06/26 am AEST			5-day change	1st Jan Change
8.730 ^EUR	-4.17%		-5.93%	-32.33%

17/06	Ceotronics AG Receives Order for Various Ceotronics Products	CI
01/06	Ceotronics Ag Announces Consolidated Revenue Results for Period from June 1, 2025, to May 31, 2026	CI

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	72.3	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-36.86%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	70.6	72.5	69.1
Change	-	39.47%	-23.02%	63.09%	165.92%	-39.55%	2.69%	-4.69%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	13.4x	10.4x	9.29x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1.1x	0.4x	0.8x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.28x	1.12x	1.05x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.25x	1.12x	1x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	7.01x	5.87x	5.22x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	8.59x	6.92x	5.97x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	12.8x	16.2x	12.8x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.84%	6.15%	7.83%
Dividend per Share ²	-	0.15	0.15	0.15	0.2	0.235	0.27	0.305
Rate of return	-	2.83%	3.68%	2.48%	1.39%	2.59%	2.98%	3.37%
EPS ²	0.32	0.38	0.38	0.18	0.6	0.675	0.875	0.975
Distribution rate	-	39.5%	39.5%	83.3%	33.3%	34.8%	30.9%	31.3%
Net sales ¹	26.56	29.12	30.08	29.63	55.8	56.3	64.65	69.03
EBITDA ¹	4.333	4.825	5.267	3.891	9.409	10.08	12.36	13.23
EBIT ¹	3.241	3.612	3.877	2.514	7.79	8.224	10.48	11.57
Net income ¹	2.099	2.506	2.529	1.25	4.739	5.398	6.996	7.748
Net Debt ¹	-	-	-	-	2.271	-1.7	0.2	-3.2
Reference price ²	3.800	5.300	4.080	6.050	14.350	9.060	9.060	9.060
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CISCO SYSTEMS, INC.	35.13x	7.32x	18.92x	1.46%	448B
ZHONGJI INNOLIGHT CO., LTD.	46.58x	14.51x	36.53x	0.23%	206B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.93x	0.91x	16.49x	2.04%	205B
ARISTA NETWORKS, INC.	46.79x	15.81x	33.1x	-.--%	198B
NOKIA OYJ	45.44x	2.91x	18.83x	1.32%	72.86B
CIENA CORPORATION	92.12x	10.73x	49.53x	-.--%	67.87B
MOTOROLA SOLUTIONS, INC.	30.37x	5.78x	16.91x	1.18%	66.88B
LUMENTUM HOLDINGS INC.	165.4x	21.29x	62.52x	-.--%	63.56B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.95x	2.64x	12.51x	3.22%	44.89B
Average	55.97x	9.10x	29.48x	1.05%	152.59B
Weighted average by Cap.	45.34x	9.02x	26.46x	1.05%