Valuation CeoTronics AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:32:09 24/06/2026 am IST			5-day change	1st Jan Change
9.080 ^EUR	-0.66%		-9.38%	-29.61%

16/06	Ceotronics AG Receives Order for Various Ceotronics Products	CI
01/06	Ceotronics Ag Announces Consolidated Revenue Results for Period from June 1, 2025, to May 31, 2026	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	72.46	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-36.72%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	70.76	72.66	69.26
Change	-	39.47%	-23.02%	63.09%	165.92%	-39.41%	2.69%	-4.68%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	13.5x	10.4x	9.31x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1.1x	0.4x	0.8x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.29x	1.12x	1.05x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.26x	1.12x	1x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	7.02x	5.88x	5.24x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	8.6x	6.94x	5.98x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	12.8x	16.3x	12.8x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.82%	6.14%	7.81%
Dividend per Share ²	-	0.15	0.15	0.15	0.2	0.235	0.27	0.305
Rate of return	-	2.83%	3.68%	2.48%	1.39%	2.59%	2.97%	3.36%
EPS ²	0.32	0.38	0.38	0.18	0.6	0.675	0.875	0.975
Distribution rate	-	39.5%	39.5%	83.3%	33.3%	34.8%	30.9%	31.3%
Net sales ¹	26.56	29.12	30.08	29.63	55.8	56.3	64.65	69.03
EBITDA ¹	4.333	4.825	5.267	3.891	9.409	10.08	12.36	13.23
EBIT ¹	3.241	3.612	3.877	2.514	7.79	8.224	10.48	11.57
Net income ¹	2.099	2.506	2.529	1.25	4.739	5.398	6.996	7.748
Net Debt ¹	-	-	-	-	2.271	-1.7	0.2	-3.2
Reference price ²	3.800	5.300	4.080	6.050	14.350	9.080	9.080	9.080
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEOTRONICS AG	13.54x	1.27x	7.07x	2.57%	8.3Cr
CISCO SYSTEMS, INC.	37.41x	7.79x	20.11x	1.37%	48TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	24.2x	0.97x	17.41x	1.93%	22TCr
ZHONGJI INNOLIGHT CO., LTD.	48.67x	15.17x	38.19x	0.22%	22TCr
ARISTA NETWORKS, INC.	48.16x	16.31x	34.15x	-.--%	20TCr
NOKIA OYJ	48.02x	3.08x	20.04x	1.25%	7.66TCr
LUMENTUM HOLDINGS INC.	167.62x	21.58x	63.35x	-.--%	6.44TCr
CIENA CORPORATION	88.35x	10.29x	47.5x	-.--%	6.51TCr
MOTOROLA SOLUTIONS, INC.	29.36x	5.6x	16.4x	1.22%	6.46TCr
GARMIN LTD.	24.94x	5.38x	18.62x	1.75%	4.56TCr
Average	53.03x	8.74x	28.28x	1.03%	14.3TCr
Weighted average by Cap.	46.63x	9.39x	27.40x	0.96%