|
Market Closed -
Xetra
10:05:28 12/11/2026 pm IST
|
After hours 10:58:06 pm | |||
| 40.60 EUR | -6.67% |
|
41.40 | +1.97% |
| 04/11 | ZEAL Network SE, Q3 2026 Earnings Call, Nov 04, 2026 | |
| 04/11 | ZEAL Network SE Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
Company Valuation: ZEAL Network SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 889.9 | 629.5 | 721 | 1,083 | 1,110 | 917.8 | - | - |
| Change | - | -29.26% | 14.54% | 50.21% | 2.47% | -17.3% | - | - |
| Enterprise Value (EV) 1 | 784.5 | 583.4 | 662.7 | 1,067 | 1,079 | 887.6 | 851.3 | 814 |
| Change | - | -25.64% | 13.6% | 61.05% | 1.13% | -17.76% | -4.09% | -4.38% |
| P/E | 82.9x | 39.1x | 56.4x | 18.5x | 26.6x | 22.6x | 17x | 14.4x |
| PBR | 2.35x | 1.86x | 2.78x | 4.53x | 4.81x | 3.8x | 3.38x | 3x |
| PEG | - | 0.8x | -3.1x | 0x | -1x | -8.39x | 0.5x | 0.8x |
| Capitalization / Revenue | 10.7x | 5.98x | 6.21x | 5.76x | 5.08x | 3.46x | 2.96x | 2.57x |
| EV / Revenue | 9.41x | 5.55x | 5.71x | 5.67x | 4.94x | 3.34x | 2.74x | 2.28x |
| EV / EBITDA | 28.3x | 18.4x | 20.1x | 17.3x | 15.7x | 11.9x | 8.7x | 7.27x |
| EV / EBIT | 41.2x | 25.4x | 28x | 19.9x | 17.9x | 13.5x | 9.86x | 8.12x |
| EV / FCF | 30.5x | 21.6x | 26.4x | 14.3x | 17.8x | 24.4x | 13x | 10.6x |
| FCF Yield | 3.28% | 4.64% | 3.79% | 6.98% | 5.62% | 4.1% | 7.72% | 9.45% |
| Dividend per Share 2 | 1 | 1 | 1.1 | 1.3 | 1.4 | 1.478 | 1.81 | 2.065 |
| Rate of return | 2.51% | 3.55% | 3.3% | 2.6% | 2.66% | 3.4% | 4.16% | 4.75% |
| EPS 2 | 0.48 | 0.72 | 0.59 | 2.7 | 1.98 | 1.927 | 2.565 | 3.012 |
| Distribution rate | 208% | 139% | 186% | 48.1% | 70.7% | 76.7% | 70.6% | 68.6% |
| Net sales 1 | 83.33 | 105.2 | 116 | 188.2 | 218.5 | 265.5 | 310.1 | 357.6 |
| EBITDA 1 | 27.73 | 31.66 | 32.9 | 61.86 | 68.82 | 74.8 | 97.9 | 111.9 |
| EBIT 1 | 19.04 | 22.93 | 23.65 | 53.66 | 60.14 | 65.85 | 86.38 | 100.3 |
| Net income 1 | 10.79 | 15.96 | 12.85 | 58.39 | 41.71 | 41.08 | 54.53 | 64.14 |
| Net Debt 1 | -105.4 | -46.17 | -58.32 | -15.8 | -30.53 | -30.23 | -66.53 | -103.8 |
| Reference price 2 | 39.80 | 28.15 | 33.30 | 50.00 | 52.60 | 43.50 | 43.50 | 43.50 |
| Nbr of stocks (in thousands) | 22,359 | 22,364 | 21,653 | 21,662 | 21,100 | 21,100 | - | - |
| Announcement Date | 24/03/22 | 23/03/23 | 20/03/24 | 26/03/25 | 24/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.58x | 3.46x | 12.28x | 3.4% | 101.84Cr | |
| 25.74x | 6.54x | 15.33x | 1.52% | 2.67TCr | |
| 15.83x | 2.81x | 7.7x | 2.95% | 2.52TCr | |
| 14.47x | 2.46x | 8.69x | 5.19% | 1.93TCr | |
| 14.66x | 6.51x | 9.93x | 3.34% | 1.56TCr | |
| -16.17x | 1.43x | 10.15x | -.--% | 1.49TCr | |
| 13.41x | 2.12x | 8.15x | 9.04% | 1.15TCr | |
| -21.14x | 1.64x | 48.81x | -.--% | 978.64Cr | |
| 23.3x | 2.47x | 8.44x | 1.29% | 862.67Cr | |
| Average | 10.30x | 3.27x | 14.39x | 2.97% | 1TCr | |
| Weighted average by Cap. | 11.51x | 3.63x | 13.07x | 2.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TIMA Stock
- Valuation ZEAL Network SE
Select your edition
All financial news and data tailored to specific country editions
