Valuation 2CRSi Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:27 2026-07-21 EDT			5-day change	1st Jan Change
28.80 ^EUR	+10.94%		-11.16%	+133.03%

07-16	The CAC 40 slips back into the red
07-16	2CRSi responds to Grizzly Research's 34 allegations

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	59.67	46.67	73.17	148.2	645.7	-	-
Change	-	-21.79%	-	102.5%	335.8%	-	-
Enterprise Value (EV) ¹	126.1	113.6	73.17	160	641.2	619.5	550.8
Change	-	-9.92%	-	118.72%	300.68%	-3.39%	-11.08%
P/E	-14.5x	-46.9x	26.4x	-	29.3x	10.6x	6.62x
PBR	1.47x	1.15x	2.77x	5.08x	12.4x	5.61x	2.8x
PEG	-	0.6x	-	-	-	0x	0.1x
Capitalization / Revenue	0.37x	0.25x	0.43x	0.67x	1.49x	0.65x	0.47x
EV / Revenue	0.77x	0.62x	0.43x	0.73x	1.48x	0.63x	0.4x
EV / EBITDA	17.3x	12x	11.4x	28.6x	19.5x	7.55x	4.29x
EV / EBIT	252x	162x	17x	100x	23.6x	8.5x	4.66x
EV / FCF	-19.7x	13.8x	-13.6x	482x	39.2x	28.4x	8.02x
FCF Yield	-5.07%	7.24%	-7.33%	0.21%	2.55%	3.52%	12.5%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.29	-0.07	0.1246	-	0.975	2.69	4.32
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	163.3	183.6	170.6	220.7	434	987.5	1,388
EBITDA ¹	7.3	9.5	6.4	5.6	32.8	82	128.5
EBIT ¹	0.5	0.7	4.3	1.595	27.15	72.85	118.3
Net income ¹	-4.7	-1.6	2.4	2.128	21.75	60.1	96.35
Net Debt ¹	66.4	66.9	-	11.86	-4.5	-26.25	-94.9
Reference price ²	4.20	3.28	3.28	6.65	28.60	28.60	28.60
Nbr of stocks (in thousands)	14,207	14,207	22,273	22,280	22,577	-	-
Announcement Date	6/15/21	7/11/22	10/31/24	10/30/25	-	-	-

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.($)
DELL TECHNOLOGIES INC.	22.42x	1.55x	14.36x	0.65%	247B
SEAGATE TECHNOLOGY HOLDINGS PLC	61.35x	15.22x	41.4x	0.36%	182B
HEWLETT PACKARD ENTERPRISE COMPANY	20.22x	1.63x	8.57x	1.28%	59.01B
LENOVO GROUP LIMITED	14.8x	0.31x	5.72x	2.24%	33.89B
ASIA VITAL COMPONENTS CO., LTD.	22.13x	3.58x	13.86x	1.8%	25.92B
KING SLIDE WORKS CO., LTD.	37.77x	21.11x	27.33x	1.39%	22.86B
HP INC.	10.69x	0.47x	5.8x	4.95%	22.15B
TD SYNNEX CORPORATION	15.02x	0.28x	8.4x	0.81%	19.07B
DAWNING INFORMATION INDUSTRY CO., LTD.	49.78x	-	-	0.49%	19.67B
Average	28.24x	5.52x	15.68x	1.55%	70.1B
Weighted average by Cap.	33.77x	6.29x	21.32x	0.94%