Valuation CeoTronics AG Börse Stuttgart

Stocks

Real-time Estimate Tradegate 07:39:13 2026-09-15 EDT			5-day change	1st Jan Change
10.02 ^EUR	+1.62%		-8.70%	-23.57%

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	82.99	-	-
Change	-	-23.02%	63.09%	160.75%	-28.92%	1.96%	-	-
Enterprise Value (EV) ¹	34.98	26.93	43.92	116.8	80.53	82.39	80.89	78.39
Change	-	-23.02%	63.09%	165.92%	-31.04%	2.31%	-1.82%	-3.09%
P/E	13.9x	10.7x	33.6x	23.9x	14.6x	11.6x	9.29x	6.89x
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	1.32x	1.16x	1x
EV / Revenue	1.2x	0.9x	1.48x	2.09x	1.43x	1.31x	1.13x	0.94x
EV / EBITDA	7.25x	5.11x	11.3x	12.4x	6.72x	6.7x	5.39x	4x
EV / EBIT	9.68x	6.95x	17.5x	15x	9.83x	7.7x	6.08x	4.43x
EV / FCF	-137x	-	-3.23x	9.22x	16.4x	48.5x	20.7x	14.8x
FCF Yield	-0.73%	-	-31%	10.8%	6.1%	2.06%	4.82%	6.76%
Dividend per Share ²	0.15	0.15	0.15	0.2	-	0.3	0.35	0.4
Rate of return	2.83%	3.68%	2.48%	1.39%	-	2.88%	3.37%	3.85%
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%	-	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	5.30	4.08	6.05	14.35	10.20	10.40	10.40	10.40
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.	27.03x	6.01x	15.56x	1.55%	434B
ARISTA NETWORKS, INC.	49.53x	17.48x	35.09x	-.--%	237B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.35x	0.82x	14.88x	2.23%	182B
ZHONGJI INNOLIGHT CO., LTD.	28.24x	8.95x	21.6x	0.43%	152B
LUMENTUM HOLDINGS INC.	39.39x	11.58x	26.19x	-.--%	74.9B
MOTOROLA SOLUTIONS, INC.	34.41x	6.66x	19.03x	0.98%	78.47B
NOKIA OYJ	41.07x	2.16x	14.09x	1.76%	55.5B
GARMIN LTD.	28x	6.32x	21.11x	1.47%	54.07B
CIENA CORPORATION	55.13x	7.15x	31.64x	-.--%	45.33B
Average	35.90x	7.46x	22.13x	0.94%	145.95B
Weighted average by Cap.	33.05x	7.95x	21.22x	1.06%