Valuation CeoTronics AG Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:18 2026-07-07 am EDT			5-day change	1st Jan Change
9.200 ^EUR	-1.08%		+3.10%	-28.74%

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	72.62	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-36.59%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	70.92	72.82	69.42
Change	-	39.47%	-23.02%	63.09%	165.92%	-39.27%	2.68%	-4.67%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	13.2x	9.01x	8.13x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	0.9x	0.2x	0.7x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.29x	1.06x	1x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.26x	1.06x	0.96x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	6.95x	5.28x	4.6x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	8.25x	5.97x	5.18x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	12.7x	16.3x	12x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.9%	6.13%	8.36%
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%	2.75%	3.3%	3.85%
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	9.100	9.100	9.100
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.($)
CISCO SYSTEMS, INC.	35.19x	7.34x	18.95x	1.45%	449B
ARISTA NETWORKS, INC.	51.45x	17.51x	36.67x	-.--%	218B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.76x	0.86x	15.08x	2.13%	186B
ZHONGJI INNOLIGHT CO., LTD.	40.28x	12.34x	31.4x	0.27%	180B
NOKIA OYJ	43.86x	2.81x	18.28x	1.36%	70.65B
MOTOROLA SOLUTIONS, INC.	31.88x	6.04x	17.66x	1.12%	70.19B
CIENA CORPORATION	83.35x	9.71x	44.82x	-.--%	61.41B
LUMENTUM HOLDINGS INC.	148.05x	19.06x	55.97x	-.--%	56.89B
GARMIN LTD.	25.87x	5.59x	19.36x	1.68%	47.29B
Average	53.41x	9.03x	28.69x	0.89%	148.89B
Weighted average by Cap.	43.48x	9.01x	25.64x	1.01%