Valuation Ceconomy AG

Equities

Market Closed - Xetra Other stock markets 09:05:35 15/05/2026 pm IST			5-day change	1st Jan Change
4.210 ^EUR	+1.20%		-0.94%	-4.54%

13/05	Ceconomy AG, Q2 2026 Earnings Call, May 13, 2026
13/05	Ceconomy - expects moderate sales increase in 2025/26, adjusted EBIT of around EUR 500 million	RE

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	2,043	-	-
Change	-	-56.9%	67.59%	62.61%	34.43%	-3.99%	-	-
Enterprise Value (EV) ¹	2,630	2,585	2,660	3,204	3,458	3,271	3,021	2,773
Change	-	-1.73%	2.92%	20.43%	7.93%	-5.41%	-7.63%	-8.2%
P/E ratio	5.74x	3.86x	-25.1x	20.4x	-62.6x	7.74x	6.99x	6.15x
PBR	1.88x	0.81x	2.1x	3.07x	4.38x	2.48x	1.89x	1.46x
PEG	-	-0.1x	0x	-0x	0x	-0x	0.7x	0.4x
Capitalization / Revenue	0.06x	0.03x	0.04x	0.07x	0.09x	0.09x	0.09x	0.08x
EV / Revenue	0.12x	0.12x	0.12x	0.14x	0.15x	0.14x	0.13x	0.11x
EV / EBITDA	2.7x	2.93x	3.27x	3.5x	3.67x	2.82x	2.53x	2.22x
EV / EBIT	11.1x	13.1x	10.9x	10.5x	9.15x	6.93x	6.01x	5.15x
EV / FCF	8.51x	199x	3.21x	4.97x	4.02x	15.8x	12.3x	9.03x
FCF Yield	11.7%	0.5%	31.1%	20.1%	24.9%	6.33%	8.11%	11.1%
Dividend per Share ²	0.17	0.17	-	-	-	0.1012	0.1289	0.15
Rate of return	4.56%	14.2%	-	-	-	2.4%	3.06%	3.56%
EPS ²	0.65	0.31	-0.08	0.16	-0.07	0.544	0.6022	0.685
Distribution rate	26.2%	54.8%	-	-	-	18.6%	21.4%	21.9%
Net sales ¹	21,361	21,768	22,242	22,442	23,000	23,752	24,006	24,934
EBITDA ¹	976	882	813	916	942	1,161	1,196	1,251
EBIT ¹	237	197	243	305	378	471.9	502.8	538.5
Net income ¹	232	126	-39	76	-35	264.1	292.5	334.5
Net Debt ¹	1,283	2,004	1,687	1,621	1,330	1,228	978.3	730.5
Reference price ²	3.732	1.197	2.006	3.262	4.385	4.210	4.210	4.210
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	7.74x	0.14x	2.82x	2.4%	237.39Cr
BEST BUY CO., INC.	8.85x	0.26x	4.13x	7.07%	1.19TCr
JB HI-FI LIMITED	15.91x	0.74x	8.16x	4.86%	557.49Cr
MOBILE WORLD INVESTMENT CORPORATION	13.54x	0.6x	9.92x	2.36%	456.93Cr
BIC CAMERA INC.	15.35x	0.31x	6.88x	2.61%	186.01Cr
CURRYS PLC	11.31x	0.22x	3.97x	2%	172.87Cr
UNITED ELECTRONICS COMPANY	10.91x	0.96x	7.1x	6.75%	157.23Cr
ARLO TECHNOLOGIES, INC.	47.38x	-	-	-	133.81Cr
FNAC DARTY	15.5x	0.24x	3.46x	3.07%	119.41Cr
Average	16.28x	0.43x	5.80x	3.89%	356.33Cr
Weighted average by Cap.	13.13x	0.42x	5.90x	4.88%