Valuation CeoTronics AG

Stocks

Real-time Estimate Tradegate Other stock markets 10:53:11 2026-06-25 am EDT			5-day change	1st Jan Change
9.135 ^EUR	+0.61%		-7.43%	-29.46%

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	72.46	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-36.72%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	70.76	72.66	69.26
Change	-	39.47%	-23.02%	63.09%	165.92%	-39.41%	2.69%	-4.68%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	13.5x	10.4x	9.31x
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	1.29x	1.12x	1.05x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.26x	1.12x	1x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	7.02x	5.88x	5.24x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	8.6x	6.94x	5.98x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	12.8x	16.3x	12.8x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.82%	6.14%	7.81%
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%	2.97%	3.36%
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	9.080	9.080	9.080
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	13.45x	1.26x	7.02x	2.59%	82.3M
CISCO SYSTEMS, INC.	36.97x	7.7x	19.88x	1.38%	472B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.08x	1x	18.05x	1.86%	224B
ZHONGJI INNOLIGHT CO., LTD.	48.75x	15.19x	38.25x	0.22%	215B
ARISTA NETWORKS, INC.	48.02x	16.26x	34.04x	-.--%	204B
NOKIA OYJ	49.13x	3.16x	20.44x	1.22%	78.46B
CIENA CORPORATION	89.05x	10.37x	47.88x	-.--%	65.61B
MOTOROLA SOLUTIONS, INC.	30.2x	5.75x	16.82x	1.19%	66.5B
LUMENTUM HOLDINGS INC.	170.58x	21.96x	64.47x	-.--%	65.55B
GARMIN LTD.	25.32x	5.47x	18.92x	1.72%	46.29B
Average	53.65x	8.81x	28.58x	1.02%	143.69B
Weighted average by Cap.	46.89x	9.35x	27.52x	0.95%