Valuation CeoTronics AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 03:58:20 2026-07-02 am EDT			5-day change	1st Jan Change
9.150 ^EUR	+0.55%		+0.55%	-29.07%

Jun. 16	Ceotronics AG Receives Order for Various Ceotronics Products	CI
Jun. 01	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	73.02	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-36.24%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	71.32	73.22	69.82
Change	-	39.47%	-23.02%	63.09%	165.92%	-38.93%	2.66%	-4.64%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	13.3x	9.06x	8.17x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	0.9x	0.2x	0.8x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.3x	1.07x	1.01x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.27x	1.07x	0.96x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	6.99x	5.31x	4.62x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	8.29x	6x	5.21x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	12.7x	16.4x	12x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.85%	6.09%	8.31%
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%	2.73%	3.28%	3.83%
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	3.800	5.300	4.080	6.050	14.350	9.150	9.150	9.150
Nbr of stocks (in thousands)	6,600	6,600	6,600	7,259	7,980	7,980	-	-
Announcement Date	9/6/21	9/5/22	9/4/23	9/3/24	9/8/25	-	-	-

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.($)
CEOTRONICS AG	13.26x	1.27x	6.99x	2.73%	83.56M
CISCO SYSTEMS, INC.	34.8x	7.26x	18.74x	1.47%	444B
ARISTA NETWORKS, INC.	47.5x	16.07x	33.65x	-.--%	201B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.9x	0.87x	15.18x	2.12%	187B
ZHONGJI INNOLIGHT CO., LTD.	42.02x	13.09x	32.85x	0.26%	188B
NOKIA OYJ	42.59x	2.75x	17.87x	1.4%	69.23B
MOTOROLA SOLUTIONS, INC.	31.86x	6.03x	17.66x	1.12%	70.16B
CIENA CORPORATION	81.16x	9.45x	43.64x	-.--%	59.8B
LUMENTUM HOLDINGS INC.	147.45x	18.99x	55.75x	-.--%	56.66B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.13x	2.67x	12.63x	3.19%	45.35B
Average	48.07x	7.84x	25.50x	1.23%	132.15B
Weighted average by Cap.	42.44x	8.67x	24.91x	1.07%