Valuation CeoTronics AG Xetra

Stocks

Market Closed - Xetra Other stock markets 09:05:34 12/06/2026 pm IST			5-day change	1st Jan Change
9.280 ^EUR	+1.31%		-5.79%	-28.89%

25/03	Ceotronics AG Receives Order Worth EUR 3.6 Million	CI
17/03	CeoTronics AG Receives Order for CT-ComLink Adapter Cables Worth EUR 1.8 Million	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	72.06	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-37.07%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	70.36	72.26	68.86
Change	-	39.47%	-23.02%	63.09%	165.92%	-39.75%	2.7%	-4.71%
P/E Ratio	11.9x	13.9x	10.7x	33.6x	23.9x	13.4x	10.3x	9.26x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1.1x	0.3x	0.8x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.28x	1.11x	1.04x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.25x	1.12x	1x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	6.98x	5.85x	5.21x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	8.56x	6.9x	5.95x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	12.7x	16.2x	12.7x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.86%	6.17%	7.85%
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%	2.6%	2.99%	3.38%
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	9.030	9.030	9.030
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.($)
CISCO SYSTEMS, INC.	37.39x	7.78x	20.1x	1.37%	48TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.99x	0.92x	16.59x	2.02%	21TCr
ARISTA NETWORKS, INC.	48.74x	16.42x	34.38x	-.--%	21TCr
ZHONGJI INNOLIGHT CO., LTD.	42.68x	13.32x	33.44x	0.25%	19TCr
NOKIA OYJ	51.88x	3.34x	21.73x	1.16%	8.42TCr
LUMENTUM HOLDINGS INC.	186.58x	24.01x	70.5x	-.--%	7.17TCr
MOTOROLA SOLUTIONS, INC.	31.08x	5.9x	17.26x	1.15%	6.84TCr
CIENA CORPORATION	85.85x	9.98x	46.07x	-.--%	6.31TCr
GARMIN LTD.	25.12x	5.42x	18.76x	1.73%	4.59TCr
Average	59.15x	9.68x	30.98x	0.85%	15.68TCr
Weighted average by Cap.	47.56x	9.27x	27.10x	0.97%