|
Real-time Estimate
Tradegate
12:51:07 30/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 8.950 EUR | +4.43% |
|
-3.59% | -33.33% |
| 27/10 | CeoTronics' Unit to Supply Communication Systems in Spain | MT |
| 19/10 | CeoTronics Bags EUR2 Million Communications Equipment Order | MT |
Company Valuation: CeoTronics AG
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34.98 | 26.93 | 43.92 | 114.5 | 81.4 | 68.39 | - | - |
| Change | - | -23.02% | 63.09% | 160.75% | -28.92% | -15.98% | - | - |
| Enterprise Value (EV) 1 | 34.98 | 26.93 | 43.92 | 116.8 | 80.53 | 67.79 | 66.29 | 63.79 |
| Change | - | -23.02% | 63.09% | 165.92% | -31.04% | -15.82% | -2.21% | -3.77% |
| P/E | 13.9x | 10.7x | 33.6x | 23.9x | 14.6x | 9.52x | 7.65x | 5.68x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | -0.6x | 0x | 0.9x | 0.3x | 0.3x | 0.2x |
| Capitalization / Revenue | 1.2x | 0.9x | 1.48x | 2.05x | 1.44x | 1.09x | 0.96x | 0.82x |
| EV / Revenue | 1.2x | 0.9x | 1.48x | 2.09x | 1.43x | 1.08x | 0.93x | 0.77x |
| EV / EBITDA | 7.25x | 5.11x | 11.3x | 12.4x | 6.72x | 5.51x | 4.42x | 3.25x |
| EV / EBIT | 9.68x | 6.95x | 17.5x | 15x | 9.83x | 6.34x | 4.98x | 3.6x |
| EV / FCF | -137x | - | -3.23x | 9.22x | 16.4x | 39.9x | 17x | 12x |
| FCF Yield | -0.73% | - | -31% | 10.8% | 6.1% | 2.51% | 5.88% | 8.31% |
| Dividend per Share 2 | 0.15 | 0.15 | 0.15 | 0.2 | 0.25 | 0.3 | 0.35 | 0.4 |
| Rate of return | 2.83% | 3.68% | 2.48% | 1.39% | 2.45% | 3.5% | 4.08% | 4.67% |
| EPS 2 | 0.38 | 0.38 | 0.18 | 0.6 | 0.7 | 0.9 | 1.12 | 1.51 |
| Distribution rate | 39.5% | 39.5% | 83.3% | 33.3% | 35.7% | 33.3% | 31.3% | 26.5% |
| Net sales 1 | 29.12 | 30.08 | 29.63 | 55.8 | 56.33 | 63 | 71.3 | 83.1 |
| EBITDA 1 | 4.825 | 5.267 | 3.891 | 9.409 | 11.98 | 12.3 | 15 | 19.6 |
| EBIT 1 | 3.612 | 3.877 | 2.514 | 7.79 | 8.191 | 10.7 | 13.3 | 17.7 |
| Net income 1 | 2.506 | 2.529 | 1.25 | 4.739 | 5.593 | 7.2 | 9 | 12.1 |
| Net Debt 1 | - | - | - | 2.271 | -0.865 | -0.6 | -2.1 | -4.6 |
| Reference price 2 | 5.300 | 4.080 | 6.050 | 14.350 | 10.200 | 8.570 | 8.570 | 8.570 |
| Nbr of stocks (in thousands) | 6,600 | 6,600 | 7,259 | 7,980 | 7,980 | 7,980 | - | - |
| Announcement Date | 05/09/22 | 04/09/23 | 03/09/24 | 08/09/25 | 08/09/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.52x | 1.08x | 5.51x | 3.5% | 7.62Cr | |
| 26.87x | 6.02x | 15.59x | 1.54% | 43TCr | |
| 48.94x | 17.35x | 34.79x | -.--% | 24TCr | |
| 16.02x | 0.64x | 11.64x | 2.83% | 14TCr | |
| 20.59x | 6.43x | 15.51x | 0.6% | 11TCr | |
| 34.98x | 6.78x | 19.65x | 1% | 8TCr | |
| 42.3x | 12.69x | 28.34x | -.--% | 8.28TCr | |
| 26.95x | 6.17x | 21.74x | 1.52% | 5.25TCr | |
| 45.19x | 2.09x | 13.21x | 1.84% | 5.18TCr | |
| 62.62x | 8.09x | 35.83x | -.--% | 5.15TCr | |
| Average | 33.40x | 6.74x | 20.18x | 1.28% | 12.46TCr | |
| Weighted average by Cap. | 33.01x | 8.00x | 20.86x | 1.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CEK Stock
- Valuation CeoTronics AG
Select your edition
All financial news and data tailored to specific country editions
