Valuation CeoTronics AG

Stocks

Market Closed - Deutsche Boerse AG 09:08:34 2026-11-06 EST			5-day change	1st Jan Change
9.000 ^EUR	+2.27%		+4.65%	-30.23%

10-27	CeoTronics' Unit to Supply Communication Systems in Spain	MT
10-27	Ceotronics AG Announces Framework Agreement With Canal De Isabel II For Supply Of CT-ContactCom, CT-SkullMike And CT-MultiCom Systems	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	71.82	-	-
Change	-	-23.02%	63.09%	160.75%	-28.92%	-11.76%	-	-
Enterprise Value (EV) ¹	34.98	26.93	43.92	116.8	80.53	71.22	69.72	67.22
Change	-	-23.02%	63.09%	165.92%	-31.04%	-11.56%	-2.11%	-3.59%
P/E	13.9x	10.7x	33.6x	23.9x	14.6x	10x	8.04x	5.96x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-0.6x	0x	0.9x	0.4x	0.3x	0.2x
Capitalization / Revenue	1.2x	0.9x	1.48x	2.05x	1.44x	1.14x	1.01x	0.86x
EV / Revenue	1.2x	0.9x	1.48x	2.09x	1.43x	1.13x	0.98x	0.81x
EV / EBITDA	7.25x	5.11x	11.3x	12.4x	6.72x	5.79x	4.65x	3.43x
EV / EBIT	9.68x	6.95x	17.5x	15x	9.83x	6.66x	5.24x	3.8x
EV / FCF	-137x	-	-3.23x	9.22x	16.4x	41.9x	17.9x	12.7x
FCF Yield	-0.73%	-	-31%	10.8%	6.1%	2.39%	5.59%	7.88%
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%	3.33%	3.89%	4.44%
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	9.000	9.000	9.000
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.($)
CEOTRONICS AG	10x	1.13x	5.79x	3.33%	80.08M
CISCO SYSTEMS, INC.	22.86x	5.13x	13.28x	1.82%	369B
ARISTA NETWORKS, INC.	40.94x	15.16x	30.36x	-.--%	216B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	13.35x	0.54x	9.2x	3.43%	121B
MOTOROLA SOLUTIONS, INC.	34.64x	7.16x	21.05x	0.94%	85.07B
ZHONGJI INNOLIGHT CO., LTD.	15.26x	4.63x	11.1x	0.87%	79.37B
GARMIN LTD.	26.47x	6.51x	20.74x	1.44%	55.03B
LUMENTUM HOLDINGS INC.	25.94x	7.13x	15.22x	-.--%	48.84B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.39x	2.77x	11.59x	4.09%	48.37B
NOKIA OYJ	38.21x	1.76x	11.1x	2.16%	44.05B
Average	24.51x	5.19x	14.94x	1.81%	106.71B
Weighted average by Cap.	26.53x	6.68x	17.03x	1.51%