Valuation Ceconomy AG

Equities

Market Closed - Xetra Other stock markets 09:05:29 15/07/2025 pm IST			Pre-market 11:00:09 am
3.695 ^EUR	-2.38%		3.678	-0.46%

01/07	Media Markt and Saturn Warn of Potential Shortages in Cooling Devices Amid Heatwave	RE
23/06	Ceconomy AG, Q2 2025 Earnings Call, May 15, 2025

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,514	1,347	580.8	973.4	1,583	1,793	-	-
Change	-	-11.02%	-56.9%	67.59%	62.61%	13.27%	-	-
Enterprise Value (EV) ¹	2,302	2,630	2,585	2,660	3,204	3,210	3,327	3,227
Change	-	14.25%	-1.73%	2.92%	20.43%	0.19%	3.63%	-2.99%
P/E ratio	-6.48x	5.74x	3.86x	-25.1x	20.4x	11.4x	7.7x	6.37x
PBR	3.11x	1.88x	0.81x	2.1x	3.07x	2.52x	2.13x	1.73x
PEG	-	-0x	-0.1x	0x	-0x	0x	0.2x	0.3x
Capitalization / Revenue	0.07x	0.06x	0.03x	0.04x	0.07x	0.08x	0.08x	0.07x
EV / Revenue	0.11x	0.12x	0.12x	0.12x	0.14x	0.14x	0.14x	0.13x
EV / EBITDA	2.23x	2.7x	2.93x	3.27x	3.5x	3.17x	2.92x	2.63x
EV / EBIT	9.76x	11.1x	13.1x	10.9x	10.5x	8.94x	7.16x	6.09x
EV / FCF	2.18x	8.51x	199x	3.21x	4.97x	6.82x	5.23x	4.63x
FCF Yield	45.8%	11.7%	0.5%	31.1%	20.1%	14.7%	19.1%	21.6%
Dividend per Share ²	-	0.17	0.17	-	-	0.0667	0.104	0.126
Rate of return	-	4.56%	14.2%	-	-	1.8%	2.81%	3.41%
EPS ²	-0.65	0.65	0.31	-0.08	0.16	0.325	0.48	0.58
Distribution rate	-	26.2%	54.8%	-	-	20.5%	21.7%	21.7%
Net sales ¹	20,831	21,361	21,768	22,242	22,442	23,035	23,679	24,300
EBITDA ¹	1,034	976	882	813	916	1,014	1,138	1,228
EBIT ¹	236	237	197	243	305	359.1	464.6	530.3
Net income ¹	-232	232	126	-39	76	158	239.7	295.7
Net Debt ¹	788	1,283	2,004	1,687	1,621	1,417	1,534	1,434
Reference price ²	4.210	3.732	1.197	2.006	3.262	3.695	3.695	3.695
Nbr of stocks (in thousands)	3,59,399	3,59,421	4,85,221	4,85,221	4,85,221	4,85,221	-	-
Announcement Date	16/12/20	14/12/21	15/12/22	19/12/23	18/12/24	-	-	-

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.($)
CECONOMY AG	11.65x	0.14x	3.21x	1.76%	208.19Cr
BEST BUY CO., INC.	11.82x	0.34x	5.4x	5.41%	1.46TCr
JB HI-FI LIMITED	25.07x	1.16x	12.77x	2.6%	768.36Cr
MOBILE WORLD INVESTMENT CORPORATION	19.05x	0.61x	11.72x	0.94%	392.31Cr
BIC CAMERA INC.	16.2x	0.31x	6.88x	2.48%	187.56Cr
UNITED ELECTRONICS COMPANY	13.67x	1.09x	9.49x	5.09%	181.07Cr
CURRYS PLC	14.92x	0.24x	4.16x	1.11%	171.92Cr
ARLO TECHNOLOGIES, INC.	124.38x	-	-	-	167.2Cr
FNAC DARTY	17.76x	0.23x	3.64x	2.75%	114.97Cr
Average	28.28x	0.51x	7.16x	2.77%	405.23Cr
Weighted average by Cap.	21.19x	0.57x	7.78x	3.59%