Valuation CeoTronics AG Xetra

Stocks

Market Closed - Xetra 11:35:23 2026-09-07 EDT			5-day change	1st Jan Change
10.90 ^EUR	-0.55%		-1.80%	-16.48%

08-20	Ceotronics Lands EUR2 Million Cables Order from Military Customer	MT
08-20	CeoTronics AG Receives Order from European Military Customer for CT-ComLink Adapter Cables and Accessories Worth EUR 1.6 Million	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	85.86	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-25.02%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	84.16	86.06	82.66
Change	-	39.47%	-23.02%	63.09%	165.92%	-27.93%	2.26%	-3.95%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	15.6x	10.7x	9.61x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1x	0.2x	0.9x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.53x	1.25x	1.19x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.49x	1.26x	1.14x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	8.25x	6.24x	5.47x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	9.79x	7.05x	6.17x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	15x	-	14.3x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	6.65%	-	7.02%
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%	2.32%	2.79%	3.25%
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	3.80	5.30	4.08	6.05	14.35	10.76	10.76	10.76
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.($)
CISCO SYSTEMS, INC.	26.82x	5.96x	15.44x	1.56%	431B
ARISTA NETWORKS, INC.	51.1x	18.08x	36.28x	-.--%	244B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.47x	0.86x	15.4x	2.16%	188B
ZHONGJI INNOLIGHT CO., LTD.	26x	8.5x	20.52x	0.5%	142B
LUMENTUM HOLDINGS INC.	41.57x	12.31x	27.92x	-.--%	79.05B
MOTOROLA SOLUTIONS, INC.	33.96x	6.59x	18.81x	0.99%	77.46B
NOKIA OYJ	41.38x	2.18x	14.21x	1.74%	56.32B
GARMIN LTD.	27.66x	6.24x	20.84x	1.49%	53.43B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.75x	2.76x	11.86x	4.14%	47.6B
Average	31.97x	7.05x	20.14x	1.4%	146.58B
Weighted average by Cap.	32.10x	7.90x	20.83x	1.21%