Company Valuation: CTS Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,183 1,257 1,363 1,588 1,245 1,702 -
Change - 6.2% 8.45% 16.52% -21.57% 36.65% -
Enterprise Value (EV) 1 1,092 1,183 1,266 1,585 1,221 1,638 1,565
Change - 8.39% 7.01% 25.14% -22.98% 34.23% -4.46%
P/E -28.2x 21.3x 22.8x 27.9x 19.6x 23.3x 20.8x
PBR 2.56x 2.51x 2.6x 3.02x 2.29x 2.96x 2.62x
PEG - -0x 6.03x -17.86x 1.2x 1.4x 1.7x
Capitalization / Revenue 2.31x 2.14x 2.48x 3.08x 2.3x 2.97x 2.8x
EV / Revenue 2.13x 2.02x 2.3x 3.07x 2.26x 2.86x 2.57x
EV / EBITDA 10.1x 8.86x 10.5x 13.5x 9.89x 12.2x 10.7x
EV / EBIT 13.6x 11.4x 14.6x 19.4x 14x 16.7x 14.4x
EV / FCF 15.5x 11.1x 16.9x 19.7x 14.1x 15.9x 14.1x
FCF Yield 6.46% 9.03% 5.91% 5.09% 7.08% 6.3% 7.08%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1.3 1.85 1.92 1.89 2.19 2.555 2.87
Distribution rate - - - - - - -
Net sales 1 512.9 586.9 550.4 515.8 541.3 573.5 608.3
EBITDA 1 107.8 133.6 120.7 117.1 123.4 134.7 146
EBIT 1 80.4 103.8 86.6 81.6 86.9 98.05 108.5
Net income 1 -41.87 59.58 60.53 58.11 65.32 74.1 83.22
Net Debt 1 -91.46 -73.24 -96.38 -3.081 -24.8 -63.47 -136.5
Reference price 2 36.72 39.42 43.74 52.73 42.87 59.60 59.60
Nbr of stocks (in thousands) 32,225 31,880 31,158 30,116 29,052 28,556 -
Announcement Date 08/02/22 07/02/23 06/02/24 04/02/25 10/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.33x2.86x12.16x - 170.19Cr
33x6.15x18.75x0.68% 21TCr
13.44x0.3x6.73x3.74% 11TCr
28.32x10.19x20.7x0.45% 9.04TCr
39.64x6.51x21.27x0.88% 9.28TCr
72.32x7.72x35.86x0.19% 8.18TCr
18.56x1.1x12.36x0.69% 6.26TCr
39.96x5.61x21.14x0.01% 5.79TCr
63.78x29.24x66.32x0.4% 4.35TCr
31.49x1.99x21.5x-.--% 4.2TCr
Average 36.38x 7.17x 23.68x 0.78% 7.91TCr
Weighted average by Cap. 35.54x 6.60x 21.78x 0.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. CTS Stock
  4. Valuation CTS Corporation