Valuation CeoTronics AG Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 10:01:06 23/07/2026 pm IST			5-day change	1st Jan Change
10.52 ^EUR	-2.05%		+5.71%	-16.74%

14/07	CeoTronics Lands EUR2 Million Cables Order in Europe	MT
14/07	CeoTronics AG Receives Order Worth Approximately EUR 2 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	87.78	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-23.34%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	86.08	87.98	84.58
Change	-	39.47%	-23.02%	63.09%	165.92%	-26.29%	2.21%	-3.86%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	15.9x	10.9x	9.82x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1.1x	0.2x	0.9x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.56x	1.28x	1.21x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.53x	1.28x	1.17x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	8.44x	6.38x	5.6x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	10x	7.21x	6.31x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	15.4x	-	14.6x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	6.51%	-	6.86%
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%	2.27%	2.73%	3.18%
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	11.00	11.00	11.00
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.	34.51x	7.23x	18.66x	1.48%	44TCr
ARISTA NETWORKS, INC.	51.84x	17.64x	36.83x	-.--%	22TCr
ZHONGJI INNOLIGHT CO., LTD.	37.49x	12.01x	29.86x	0.28%	18TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.79x	0.82x	14.35x	2.27%	18TCr
MOTOROLA SOLUTIONS, INC.	30.48x	5.82x	17.04x	1.17%	6.71TCr
LUMENTUM HOLDINGS INC.	167.98x	21.62x	63.39x	-.--%	6.46TCr
NOKIA OYJ	36x	2.31x	15x	1.65%	5.87TCr
CIENA CORPORATION	76.3x	8.89x	41.03x	-.--%	5.62TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.28x	2.85x	13.49x	3.01%	4.82TCr
Average	52.74x	8.80x	27.74x	1.09%	14.65TCr
Weighted average by Cap.	43.49x	9.09x	25.38x	1.08%