Valuation CeoTronics AG Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:23 2026-07-27 EDT			5-day change	1st Jan Change
10.52 ^EUR	+0.19%		-1.87%	-19.54%

07-14	CeoTronics Lands EUR2 Million Cables Order in Europe	MT
07-14	CeoTronics AG Receives Order Worth Approximately EUR 2 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	82.19	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-28.22%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	80.49	82.39	78.99
Change	-	39.47%	-23.02%	63.09%	165.92%	-31.07%	2.36%	-4.13%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	14.9x	10.2x	9.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1x	0.2x	0.8x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.46x	1.2x	1.14x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.43x	1.2x	1.09x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	7.89x	5.97x	5.23x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	9.36x	6.75x	5.9x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	14.4x	-	13.6x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	6.96%	-	7.34%
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%	2.43%	2.91%	3.4%
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	10.30	10.30	10.30
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.	35.11x	7.35x	18.98x	1.45%	450B
ARISTA NETWORKS, INC.	51.58x	17.55x	36.63x	-.--%	219B
ZHONGJI INNOLIGHT CO., LTD.	36.99x	11.84x	29.45x	0.28%	181B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.64x	0.81x	14.24x	2.28%	177B
MOTOROLA SOLUTIONS, INC.	31.5x	6x	17.55x	1.14%	69.36B
LUMENTUM HOLDINGS INC.	154.47x	19.89x	58.31x	-.--%	59.36B
CIENA CORPORATION	75.11x	8.75x	40.39x	-.--%	55.34B
NOKIA OYJ	40.28x	2.06x	13.44x	1.83%	52.41B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.75x	2.83x	12.1x	3.02%	48.04B
Average	51.38x	8.56x	26.79x	1.11%	145.66B
Weighted average by Cap.	42.51x	8.97x	24.87x	1.09%