Valuation Cicor Technologies Ltd.

Stocks

Market Closed - Swiss Exchange 11:30:31 2026-10-01 EDT			5-day change	1st Jan Change
143.20 ^CHF	+5.92%		+2.29%	+12.76%

09-16	Cicor Technologies Ltd. Further Strengthens Its Position in the European Defence Market with Major Program Wins and A New Strategic Customer	CI
09-16	Cicor Technologies Wins Up to EUR30 Million Supply Contracts for European Air, Defense Programs	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	162.1	146.3	220.5	326.8	559.5	630.1	-	-
Change	-	-9.75%	50.73%	48.22%	71.22%	12.62%	-	-
Enterprise Value (EV) ¹	223.1	190.8	263.9	370.9	629.6	686.1	648.2	604.4
Change	-	-14.49%	38.35%	40.52%	69.75%	8.98%	-5.53%	-6.76%
P/E	20.5x	41.7x	36.3x	9.92x	34x	21.7x	14.9x	12.9x
PBR	1.82x	1.28x	1.49x	1.92x	3.7x	3.42x	2.75x	2.22x
PEG	-	-0.7x	1.1x	0x	-0.9x	0.3x	0.3x	0.8x
Capitalization / Revenue	0.68x	0.47x	0.57x	0.68x	0.91x	0.88x	0.8x	0.73x
EV / Revenue	0.93x	0.61x	0.68x	0.77x	1.02x	0.96x	0.83x	0.7x
EV / EBITDA	9.65x	5.91x	5.85x	6.36x	11.2x	9.57x	7.3x	6.07x
EV / EBIT	18.3x	15.6x	11.3x	9.62x	20.5x	14.8x	10.4x	8.54x
EV / FCF	-5.09x	-4.64x	10.1x	6.1x	12.9x	33.8x	17.7x	13.3x
FCF Yield	-19.6%	-21.6%	9.95%	16.4%	7.75%	2.96%	5.65%	7.52%
Dividend per Share ²	1	-	-	-	-	-	-	-
Rate of return	1.89%	-	-	-	-	-	-	-
EPS ²	2.57	1.03	1.374	6.05	3.73	6.589	9.641	11.13
Distribution rate	38.9%	-	-	-	-	-	-	-
Net sales ¹	239	313.2	389.9	480.8	616.5	713.5	785.2	858.3
EBITDA ¹	23.12	32.27	45.14	58.35	56.26	71.7	88.77	99.62
EBIT ¹	12.2	12.23	23.37	38.57	30.79	46.29	62.1	70.79
Net income ¹	7.482	3.82	6.083	27.25	16.91	29.53	42.63	49.29
Net Debt ¹	61.06	44.52	43.48	44.14	70.11	56.04	18.09	-25.73
Reference price ²	52.80	42.90	49.80	60.00	127.00	143.20	143.20	143.20
Nbr of stocks (in thousands)	3,069	3,409	4,427	5,446	4,406	4,400	-	-
Announcement Date	3/10/22	3/2/23	3/6/24	3/6/25	3/5/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CICOR TECHNOLOGIES LTD.	20.46x	0.91x	9.08x	-.--%	713M
NVIDIA CORPORATION	22.91x	13.02x	19.72x	0.33%	5,515B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.05x	11.33x	15.35x	1.09%	2,018B
BROADCOM INC.	38.06x	16.05x	23.58x	0.74%	1,676B
MICRON TECHNOLOGY, INC.	14.5x	8.9x	10.7x	0.05%	1,203B
AMD (ADVANCED MICRO DEVICES)	107.02x	19.38x	73.67x	-.--%	999B
SK HYNIX INC.	5.04x	3.25x	3.93x	0.2%	956B
INTEL CORPORATION	-52.09x	10.37x	28.88x	-.--%	632B
ARM HOLDINGS PLC	229.76x	50.43x	102.72x	-.--%	309B
Average	45.41x	14.85x	31.96x	0.27%	1,479B
Weighted average by Cap.	30.36x	13.29x	24.01x	0.41%