Valuation CeoTronics AG

Stocks

Real-time Estimate Tradegate Other stock markets 04:49:49 05/08/2026 pm IST			5-day change	1st Jan Change
10.59 ^EUR	+4.03%		-4.81%	-20.16%

30/07	CeoTronics Lands EUR2 Million Orders from Germany	MT
30/07	CEOTRONICS AG Receives Three Orders Worth Approximately EUR 1.9 Million In Total	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	81.24	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-29.06%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	79.54	81.44	78.04
Change	-	39.47%	-23.02%	63.09%	165.92%	-31.89%	2.39%	-4.18%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	14.8x	10.1x	9.09x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1x	0.2x	0.8x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.44x	1.19x	1.12x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.41x	1.19x	1.08x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	7.8x	5.9x	5.17x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	9.25x	6.68x	5.82x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	14.2x	-	13.5x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.04%	-	7.43%
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%	2.46%	2.95%	3.44%
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	3.80	5.30	4.08	6.05	14.35	10.18	10.18	10.18
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	14.75x	1.41x	7.8x	2.46%	9.36Cr
CISCO SYSTEMS, INC.	37.45x	7.82x	20.21x	1.36%	48TCr
ARISTA NETWORKS, INC.	56.48x	17.71x	39.46x	-.--%	24TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.54x	0.81x	14.17x	2.3%	18TCr
ZHONGJI INNOLIGHT CO., LTD.	36.1x	11.42x	28.15x	0.29%	18TCr
MOTOROLA SOLUTIONS, INC.	33.39x	6.32x	18.5x	1.07%	7.35TCr
LUMENTUM HOLDINGS INC.	171.98x	22.13x	64.9x	-.--%	6.61TCr
GARMIN LTD.	30.71x	6.97x	23.47x	1.34%	5.93TCr
CIENA CORPORATION	78.99x	9.2x	42.47x	-.--%	5.82TCr
NOKIA OYJ	41.24x	2.18x	14.15x	1.74%	5.56TCr
Average	52.06x	8.60x	27.33x	1.06%	13.86TCr
Weighted average by Cap.	46.10x	9.50x	26.66x	0.98%