Valuation 2CRSi Börse Stuttgart

Stocks

Real-time Estimate Tradegate 10:32:54 10/09/2026 pm IST			5-day change	1st Jan Change
30.28 ^EUR	+6.92%		+2.24%	+154.22%

05/08	2CRSi steps up in post-quantum cybersecurity and extends its stock market rebound
05/08	Quanthor and 2Crsi Join Forces to Secure Critical Infrastructure in the Post-Quantum Era	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	59.67	46.67	73.17	148.2	642.1	-	-
Change	-	-21.79%	-	102.5%	333.37%	-	-
Enterprise Value (EV) ¹	126.1	113.6	73.17	160	637.1	617	548.4
Change	-	-9.92%	-	118.72%	298.14%	-3.15%	-11.13%
P/E	-14.5x	-46.9x	26.4x	-	31x	9.24x	7.94x
PBR	1.47x	1.15x	2.77x	5.08x	17.7x	7.44x	4.13x
PEG	-	0.6x	-	-	-	0x	0.5x
Capitalization / Revenue	0.37x	0.25x	0.43x	0.67x	1.55x	0.57x	0.46x
EV / Revenue	0.77x	0.62x	0.43x	0.73x	1.53x	0.55x	0.4x
EV / EBITDA	17.3x	12x	11.4x	28.6x	20.5x	7.52x	4.27x
EV / EBIT	252x	162x	17x	100x	24.3x	8.45x	4.63x
EV / FCF	-19.7x	13.8x	-13.6x	482x	37.9x	30.7x	7.98x
FCF Yield	-5.07%	7.24%	-7.33%	0.21%	2.64%	3.26%	12.5%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.29	-0.07	0.1246	-	0.9188	3.079	3.58
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	163.3	183.6	170.6	220.7	415.5	1,130	1,388
EBITDA ¹	7.3	9.5	6.4	5.6	31.05	82	128.5
EBIT ¹	0.5	0.7	4.3	1.595	26.2	73	118.4
Net income ¹	-4.7	-1.6	2.4	2.128	20.8	60.25	96.55
Net Debt ¹	66.4	66.9	-	11.86	-4.95	-25.05	-93.7
Reference price ²	4.20	3.28	3.28	6.65	28.44	28.44	28.44
Nbr of stocks (in thousands)	14,207	14,207	22,273	22,280	22,577	-	-
Announcement Date	15/06/21	11/07/22	31/10/24	30/10/25	-	-	-

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.($)
DELL TECHNOLOGIES INC.	21.88x	1.85x	14.63x	0.47%	34TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	25.81x	10.46x	18.53x	0.34%	20TCr
HEWLETT PACKARD ENTERPRISE COMPANY	20.85x	1.98x	10.09x	0.96%	7.82TCr
LENOVO GROUP LIMITED	17.62x	0.45x	8.17x	1.81%	5.13TCr
ASIA VITAL COMPONENTS CO., LTD.	32.82x	5.75x	19.6x	1.27%	4.21TCr
KING SLIDE WORKS CO., LTD.	35.7x	21.82x	27.02x	1.25%	3.75TCr
HP INC.	13.05x	0.57x	6.95x	3.7%	2.92TCr
ASUSTEK COMPUTER INC.	12.67x	0.66x	9.9x	5.3%	2.31TCr
LITE-ON TECHNOLOGY CORPORATION	27.22x	2.8x	18.04x	2.71%	2.11TCr
Average	23.07x	5.15x	14.77x	1.98%	9.16TCr
Weighted average by Cap.	23.23x	4.93x	15.25x	0.95%