Valuation Ceconomy AG

Equities

Real-time Estimate Tradegate Other stock markets 10:00:15 16/01/2026 pm IST			5-day change	1st Jan Change
4.448 ^EUR	+0.86%		-1.56%	+0.11%

17/12	Ceconomy AG Reports Earnings Results for the Full Year Ended September 30, 2025	CI
17/12	Ceconomy AG, 2025 Earnings Call, Dec 17, 2025

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,347	580.8	973.4	1,583	2,128	2,140	-	-
Change	-	-56.9%	67.59%	62.61%	34.43%	0.57%	-	-
Enterprise Value (EV) ¹	2,630	2,585	2,660	3,204	3,458	3,364	3,209	3,158
Change	-	-1.73%	2.92%	20.43%	7.93%	-2.71%	-4.61%	-1.58%
P/E ratio	5.74x	3.86x	-25.1x	20.4x	-62.6x	8.44x	7.47x	6.44x
PBR	1.88x	0.81x	2.1x	3.07x	4.38x	2.59x	2.19x	2.59x
PEG	-	-0.1x	0x	-0x	0x	-0x	0.6x	0.4x
Capitalization / Revenue	0.06x	0.03x	0.04x	0.07x	0.09x	0.09x	0.09x	0.09x
EV / Revenue	0.12x	0.12x	0.12x	0.14x	0.15x	0.14x	0.13x	0.13x
EV / EBITDA	2.7x	2.93x	3.27x	3.5x	3.67x	2.95x	2.73x	2.52x
EV / EBIT	11.1x	13.1x	10.9x	10.5x	9.15x	7.27x	6.55x	5.92x
EV / FCF	8.51x	199x	3.21x	4.97x	4.02x	15.4x	13.1x	10.3x
FCF Yield	11.7%	0.5%	31.1%	20.1%	24.9%	6.48%	7.63%	9.72%
Dividend per Share ²	0.17	0.17	-	-	-	0.11	0.13	-
Rate of return	4.56%	14.2%	-	-	-	2.49%	2.95%	-
EPS ²	0.65	0.31	-0.08	0.16	-0.07	0.5225	0.59	0.685
Distribution rate	26.2%	54.8%	-	-	-	21.1%	22%	-
Net sales ¹	21,361	21,768	22,242	22,442	23,000	23,548	24,089	24,537
EBITDA ¹	976	882	813	916	942	1,140	1,177	1,251
EBIT ¹	237	197	243	305	378	463	490.2	533.5
Net income ¹	232	126	-39	76	-35	255.6	290	334.5
Net Debt ¹	1,283	2,004	1,687	1,621	1,330	1,224	1,069	1,018
Reference price ²	3.732	1.197	2.006	3.262	4.385	4.410	4.410	4.410
Nbr of stocks (in thousands)	3,59,421	4,85,221	4,85,221	4,85,221	4,85,221	4,85,221	-	-
Announcement Date	14/12/21	15/12/22	19/12/23	18/12/24	16/12/25	-	-	-

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.($)
CECONOMY AG	8.44x	0.14x	2.95x	2.49%	248.41Cr
BEST BUY CO., INC.	13.9x	0.31x	4.98x	5.62%	1.43TCr
JB HI-FI LIMITED	19.46x	0.91x	9.98x	4.01%	660.23Cr
MOBILE WORLD INVESTMENT CORPORATION	19.28x	0.73x	13.06x	1.28%	473.38Cr
BIC CAMERA INC.	18.13x	0.31x	7.8x	2.38%	190.6Cr
CURRYS PLC	10.91x	0.23x	4.09x	1.93%	177.64Cr
UNITED ELECTRONICS COMPANY	13.69x	1.02x	9.15x	5.46%	174.99Cr
ARLO TECHNOLOGIES, INC.	86.09x	-	-	-	148.28Cr
Average	23.74x	0.52x	7.43x	3.31%	437.66Cr
Weighted average by Cap.	18.41x	0.51x	7.28x	4.07%