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 1,633 -
Change - 6.2% 8.45% 16.52% -21.57% 31.1% -
Enterprise Value (EV) 1 1,092 1,183 1,266 1,585 1,221 1,569 1,496
Change - 8.39% 7.01% 25.14% -22.98% 28.52% -4.61%
P/E -28.2x 21.3x 22.8x 27.9x 19.6x 22.2x 19.9x
PBR 2.56x 2.51x 2.6x 3.02x 2.29x 2.83x 2.51x
PEG - -0x 6.03x -17.86x 1.2x 1.2x 1.7x
Capitalization / Revenue 2.31x 2.14x 2.48x 3.08x 2.3x 2.84x 2.66x
EV / Revenue 2.13x 2.02x 2.3x 3.07x 2.26x 2.72x 2.44x
EV / EBITDA 10.1x 8.86x 10.5x 13.5x 9.89x 11.6x 10.3x
EV / EBIT 13.6x 11.4x 14.6x 19.4x 14x 15.7x 13.7x
EV / FCF 15.5x 11.1x 16.9x 19.7x 14.1x 16.5x 15.3x
FCF Yield 6.46% 9.03% 5.91% 5.09% 7.08% 6.05% 6.55%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1.3 1.85 1.92 1.89 2.19 2.58 2.88
Distribution rate - - - - - - -
Net sales 1 512.9 586.9 550.4 515.8 541.3 575.8 613.7
EBITDA 1 107.8 133.6 120.7 117.1 123.4 135.6 145.9
EBIT 1 80.4 103.8 86.6 81.6 86.9 99.93 109.3
Net income 1 -41.87 59.58 60.53 58.11 65.32 74.81 83.46
Net Debt 1 -91.46 -73.24 -96.38 -3.081 -24.8 -63.98 -136.4
Reference price 2 36.72 39.42 43.74 52.73 42.87 57.18 57.18
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.($)
22.16x2.72x11.57x - 163.28Cr
32.8x6.07x18.59x0.62% 20TCr
13.74x0.31x6.93x3.66% 11TCr
36.85x5.93x19.33x0.97% 8.39TCr
24.6x8.63x18.31x0.5% 8.02TCr
68.05x7.19x33.6x0.21% 7.67TCr
19.37x1.16x13.21x0.68% 6.54TCr
19.01x3.23x12.27x1.4% 6.04TCr
38.07x5.36x20.17x0.02% 5.52TCr
61.38x27.56x61.27x0.43% 4.04TCr
Average 33.60x 6.82x 21.52x 0.94% 7.81TCr
Weighted average by Cap. 32.72x 6.01x 19.79x 1.06%

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