|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 44.70 EUR | -0.67% |
|
+1.36% | -15.02% |
| 09/07 | Sevencanyon Limited, ZEAL Network SE - M&A Call | |
| 09/07 | Zeal Network to Assume Full Ownership of SevenCanyon | MT |
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 | 943.2 | - | - |
| Change | - | -29.26% | 14.54% | 50.21% | 2.47% | -15.02% | - | - |
| Enterprise Value (EV) 1 | 784.5 | 583.4 | 662.7 | 1,067 | 1,079 | 897.9 | 871.4 | 838.8 |
| Change | - | -25.64% | 13.6% | 61.05% | 1.13% | -16.81% | -2.95% | -3.74% |
| P/E | 82.9x | 39.1x | 56.4x | 18.5x | 26.6x | 23.2x | 18.4x | 15.8x |
| PBR | 2.35x | 1.86x | 2.78x | 4.53x | 4.81x | 3.79x | 3.48x | 3.14x |
| PEG | - | 0.8x | -3.1x | 0x | -1x | -8.2x | 0.7x | 1x |
| Capitalization / Revenue | 10.7x | 5.98x | 6.21x | 5.76x | 5.08x | 3.67x | 3.27x | 2.87x |
| EV / Revenue | 9.41x | 5.55x | 5.71x | 5.67x | 4.94x | 3.49x | 3.03x | 2.56x |
| EV / EBITDA | 28.3x | 18.4x | 20.1x | 17.3x | 15.7x | 12.3x | 9.84x | 8.22x |
| EV / EBIT | 41.2x | 25.4x | 28x | 19.9x | 17.9x | 13.9x | 10.8x | 9.01x |
| EV / FCF | 30.5x | 21.6x | 26.4x | 14.3x | 17.8x | 21.5x | 14.9x | 11.9x |
| FCF Yield | 3.28% | 4.64% | 3.79% | 6.98% | 5.62% | 4.66% | 6.72% | 8.38% |
| Dividend per Share 2 | 1 | 1 | 1.1 | 1.3 | 1.4 | 1.496 | 1.766 | 2 |
| Rate of return | 2.51% | 3.55% | 3.3% | 2.6% | 2.66% | 3.35% | 3.95% | 4.47% |
| EPS 2 | 0.48 | 0.72 | 0.59 | 2.7 | 1.98 | 1.924 | 2.428 | 2.828 |
| Distribution rate | 208% | 139% | 186% | 48.1% | 70.7% | 77.8% | 72.7% | 70.7% |
| Net sales 1 | 83.33 | 105.2 | 116 | 188.2 | 218.5 | 257 | 288 | 328.1 |
| EBITDA 1 | 27.73 | 31.66 | 32.9 | 61.86 | 68.82 | 73 | 88.6 | 102.1 |
| EBIT 1 | 19.04 | 22.93 | 23.65 | 53.66 | 60.14 | 64.46 | 80.58 | 93.06 |
| Net income 1 | 10.79 | 15.96 | 12.85 | 58.39 | 41.71 | 40.68 | 51.75 | 60.06 |
| Net Debt 1 | -105.4 | -46.17 | -58.32 | -15.8 | -30.53 | -45.25 | -71.78 | -104.4 |
| Reference price 2 | 39.80 | 28.15 | 33.30 | 50.00 | 52.60 | 44.70 | 44.70 | 44.70 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.23x | 3.49x | 12.3x | 3.35% | 107.83Cr | |
| 16.49x | 2.37x | 5.08x | 8.41% | 200.59Cr | |
| 11.72x | 0.94x | 4.95x | - | 34Cr | |
| Average | 17.15x | 2.27x | 7.45x | 5.88% | 114.02Cr | |
| Weighted average by Cap. | 18.15x | 2.59x | 7.34x | 6.64% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
