Valuation CeoTronics AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:41:06 2026-07-03 EDT			5-day change	1st Jan Change
9.050 ^EUR	-1.09%		-0.11%	-29.84%

06-16	Ceotronics AG Receives Order for Various Ceotronics Products	CI
06-01	Ceotronics Ag Announces Consolidated Revenue Results for Period from June 1, 2025, to May 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25.08	34.98	26.93	43.92	114.5	72.22	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-36.93%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	70.52	72.42	69.02
Change	-	39.47%	-23.02%	63.09%	165.92%	-39.62%	2.69%	-4.69%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	13.1x	8.96x	8.08x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	0.9x	0.2x	0.7x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.28x	1.05x	1x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.25x	1.06x	0.95x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	6.91x	5.25x	4.57x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	8.2x	5.94x	5.15x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	12.6x	16.2x	11.9x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.94%	6.16%	8.4%
Dividend per Share ²	-	0.15	0.15	0.15	0.2	0.25	0.3	0.35
Rate of return	-	2.83%	3.68%	2.48%	1.39%	2.76%	3.31%	3.87%
EPS ²	0.32	0.38	0.38	0.18	0.6	0.69	1.01	1.12
Distribution rate	-	39.5%	39.5%	83.3%	33.3%	36.2%	29.7%	31.3%
Net sales ¹	26.56	29.12	30.08	29.63	55.8	56.3	68.5	72.4
EBITDA ¹	4.333	4.825	5.267	3.891	9.409	10.2	13.8	15.1
EBIT ¹	3.241	3.612	3.877	2.514	7.79	8.6	12.2	13.4
Net income ¹	2.099	2.506	2.529	1.25	4.739	5.5	8.1	8.9
Net Debt ¹	-	-	-	-	2.271	-1.7	0.2	-3.2
Reference price ²	3.800	5.300	4.080	6.050	14.350	9.050	9.050	9.050
Nbr of stocks (in thousands)	6,600	6,600	6,600	7,259	7,980	7,980	-	-
Announcement Date	9/6/21	9/5/22	9/4/23	9/3/24	9/8/25	-	-	-

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.($)
CEOTRONICS AG	13.12x	1.25x	6.91x	2.76%	82.61M
CISCO SYSTEMS, INC.	34.8x	7.26x	18.74x	1.47%	444B
ARISTA NETWORKS, INC.	47.5x	16.07x	33.65x	-.--%	201B
ZHONGJI INNOLIGHT CO., LTD.	41.03x	12.78x	32.07x	0.27%	183B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.13x	0.88x	15.35x	2.1%	189B
MOTOROLA SOLUTIONS, INC.	31.86x	6.03x	17.66x	1.12%	70.16B
NOKIA OYJ	44.43x	2.85x	18.53x	1.34%	71.67B
CIENA CORPORATION	81.16x	9.45x	43.64x	-.--%	59.8B
LUMENTUM HOLDINGS INC.	147.45x	18.99x	55.75x	-.--%	56.66B
GARMIN LTD.	25.32x	5.47x	18.92x	1.72%	46.29B
Average	48.78x	8.10x	26.12x	1.08%	132.29B
Weighted average by Cap.	42.60x	8.69x	25.02x	1.02%