Valuation CeoTronics AG Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:26 2026-07-17 am EDT			5-day change	1st Jan Change
10.70 ^EUR	-0.19%		+7.86%	-18.01%

Jul. 14	CeoTronics Lands EUR2 Million Cables Order in Europe	MT
Jul. 14	CeoTronics AG Receives Order Worth Approximately EUR 2 Million	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	83.95	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-26.69%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	82.25	84.15	80.75
Change	-	39.47%	-23.02%	63.09%	165.92%	-29.57%	2.31%	-4.04%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	15.2x	10.4x	9.39x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1x	0.2x	0.9x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.49x	1.23x	1.16x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.46x	1.23x	1.12x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	8.06x	6.1x	5.35x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	9.56x	6.9x	6.03x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	14.7x	-	13.9x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	6.81%	-	7.18%
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%	2.38%	2.85%	3.33%
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	10.52	10.52	10.52
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CISCO SYSTEMS, INC.	34.43x	7.21x	18.62x	1.48%	441B
ARISTA NETWORKS, INC.	49.99x	16.96x	35.41x	-.--%	212B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.77x	0.78x	13.6x	2.39%	169B
ZHONGJI INNOLIGHT CO., LTD.	34.08x	10.35x	25.56x	0.3%	161B
MOTOROLA SOLUTIONS, INC.	31.16x	5.94x	17.38x	1.15%	68.61B
NOKIA OYJ	35.2x	2.23x	14.46x	1.7%	56.83B
CIENA CORPORATION	71.93x	8.38x	38.68x	-.--%	53B
LUMENTUM HOLDINGS INC.	148.36x	19.1x	56.01x	-.--%	57.01B
GARMIN LTD.	26.32x	5.7x	19.72x	1.65%	48.13B
Average	50.03x	8.52x	26.61x	0.96%	140.76B
Weighted average by Cap.	41.15x	8.62x	23.96x	1.07%