Valuation CeoTronics AG Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:42 2026-10-02 EDT			5-day change	1st Jan Change
9.680 ^EUR	-1.53%		+4.57%	-24.09%

09-07	CeoTronics AG Reports Earnings Results for the Full Year Ended May 31, 2026	CI
09-07	CeoTronics AG Proposes Dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	34.98	26.93	43.92	114.5	81.4	76.77	-	-
Change	-	-23.02%	63.09%	160.75%	-28.92%	-5.69%	-	-
Enterprise Value (EV) ¹	34.98	26.93	43.92	116.8	80.53	76.17	74.67	72.17
Change	-	-23.02%	63.09%	165.92%	-31.04%	-5.42%	-1.97%	-3.35%
P/E	13.9x	10.7x	33.6x	23.9x	14.6x	10.7x	8.59x	6.37x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-0.6x	0x	0.9x	0.4x	0.4x	0.2x
Capitalization / Revenue	1.2x	0.9x	1.48x	2.05x	1.44x	1.22x	1.08x	0.92x
EV / Revenue	1.2x	0.9x	1.48x	2.09x	1.43x	1.21x	1.05x	0.87x
EV / EBITDA	7.25x	5.11x	11.3x	12.4x	6.72x	6.19x	4.98x	3.68x
EV / EBIT	9.68x	6.95x	17.5x	15x	9.83x	7.12x	5.61x	4.08x
EV / FCF	-137x	-	-3.23x	9.22x	16.4x	44.8x	19.1x	13.6x
FCF Yield	-0.73%	-	-31%	10.8%	6.1%	2.23%	5.22%	7.34%
Dividend per Share ²	0.15	0.15	0.15	0.2	0.25	0.3	0.35	0.4
Rate of return	2.83%	3.68%	2.48%	1.39%	2.45%	3.12%	3.64%	4.16%
EPS ²	0.38	0.38	0.18	0.6	0.7	0.9	1.12	1.51
Distribution rate	39.5%	39.5%	83.3%	33.3%	35.7%	33.3%	31.3%	26.5%
Net sales ¹	29.12	30.08	29.63	55.8	56.33	63	71.3	83.1
EBITDA ¹	4.825	5.267	3.891	9.409	11.98	12.3	15	19.6
EBIT ¹	3.612	3.877	2.514	7.79	8.191	10.7	13.3	17.7
Net income ¹	2.506	2.529	1.25	4.739	5.593	7.2	9	12.1
Net Debt ¹	-	-	-	2.271	-0.865	-0.6	-2.1	-4.6
Reference price ²	5.300	4.080	6.050	14.350	10.200	9.620	9.620	9.620
Nbr of stocks (in thousands)	6,600	6,600	7,259	7,980	7,980	7,980	-	-
Announcement Date	9/5/22	9/4/23	9/3/24	9/8/25	9/8/26	-	-	-

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.($)
CISCO SYSTEMS, INC.	27.35x	6.12x	15.86x	1.52%	442B
ARISTA NETWORKS, INC.	54.37x	19.43x	38.99x	-.--%	262B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	172B
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.29x	20.02x	0.47%	142B
LUMENTUM HOLDINGS INC.	50.78x	15.11x	33.34x	-.--%	97.36B
MOTOROLA SOLUTIONS, INC.	32.37x	6.32x	18.32x	1.08%	74.04B
NOKIA OYJ	43.86x	2.38x	15.39x	1.61%	59.28B
CIENA CORPORATION	67.47x	8.72x	38.58x	-.--%	55.5B
GARMIN LTD.	28.07x	6.34x	21.17x	1.47%	54.22B
Average	38.85x	8.17x	23.97x	0.95%	150.94B
Weighted average by Cap.	35.74x	8.84x	23.03x	1.03%