Valuation CeoTronics AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:32:05 15/07/2026 am IST			After hours 01:28:01 am
9.560 ^EUR	-1.54%		10.26	+7.32%

14/07	CeoTronics Lands EUR2 Million Cables Order in Europe	MT
16/06	Ceotronics AG Receives Order for Various Ceotronics Products	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	77.49	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-32.33%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	75.79	77.69	74.29
Change	-	39.47%	-23.02%	63.09%	165.92%	-35.11%	2.51%	-4.38%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	14.1x	9.61x	8.67x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	0.9x	0.2x	0.8x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.38x	1.13x	1.07x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.35x	1.13x	1.03x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	7.43x	5.63x	4.92x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	8.81x	6.37x	5.54x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	13.5x	-	12.8x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.39%	-	7.81%
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%	2.57%	3.09%	3.6%
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	3.800	5.300	4.080	6.050	14.350	9.710	9.710	9.710
Nbr of stocks (in thousands)	6,600	6,600	6,600	7,259	7,980	7,980	-	-
Announcement Date	06/09/21	05/09/22	04/09/23	03/09/24	08/09/25	-	-	-

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.($)
CEOTRONICS AG	14.07x	1.35x	7.43x	2.57%	8.87Cr
CISCO SYSTEMS, INC.	36.01x	7.53x	19.45x	1.42%	46TCr
ARISTA NETWORKS, INC.	54.21x	18.52x	38.78x	-.--%	23TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.39x	0.89x	15.53x	2.11%	19TCr
ZHONGJI INNOLIGHT CO., LTD.	42.9x	13.19x	33.17x	0.25%	19TCr
MOTOROLA SOLUTIONS, INC.	31.19x	5.92x	17.32x	1.15%	6.87TCr
NOKIA OYJ	40.85x	2.61x	16.93x	1.46%	6.6TCr
CIENA CORPORATION	85.87x	10x	46.17x	-.--%	6.33TCr
LUMENTUM HOLDINGS INC.	164.96x	21.24x	62.34x	-.--%	6.34TCr
GARMIN LTD.	25.46x	5.5x	19.04x	1.71%	4.66TCr
Average	51.69x	8.67x	27.62x	1.07%	13.86TCr
Weighted average by Cap.	45.78x	9.59x	26.98x	0.98%