Valuation Frequentis AG

Stocks

Market Closed - Xetra 11:35:53 2026-09-01 EDT			5-day change	1st Jan Change
72.30 ^EUR	-3.98%		0.00%	-0.69%

04-23	Frequentis AG, 2025 Earnings Call, Apr 23, 2026
04-13	Frequentis AG announces Annual dividend, payable on June 29, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	355.5	379.4	362.5	356.9	966.5	959.4	-	-
Change	-	6.72%	-4.44%	-1.54%	170.77%	-0.73%	-	-
Enterprise Value (EV) ¹	355.5	327.6	315.5	324.5	876	839.4	837.6	793.5
Change	-	-7.85%	-3.7%	2.86%	169.95%	-4.18%	-0.21%	-5.27%
P/E	17.9x	20.3x	19.6x	16.3x	34.3x	29x	24.7x	21x
PBR	-	2.62x	2.36x	2.08x	4.99x	4.19x	3.61x	3.08x
PEG	-	-3.38x	-13.82x	0.9x	1.2x	1.6x	1.4x	1.2x
Capitalization / Revenue	1.07x	0.98x	0.85x	0.74x	1.67x	1.42x	1.28x	1.16x
EV / Revenue	1.07x	0.85x	0.74x	0.68x	1.51x	1.24x	1.12x	0.96x
EV / EBITDA	7.64x	7.18x	7.14x	5.99x	13.1x	11.6x	10.2x	8.57x
EV / EBIT	12.3x	11.7x	11.9x	10.1x	18.7x	17.3x	14.8x	12x
EV / FCF	14.7x	79.6x	22.7x	27.1x	24.8x	34.5x	24.8x	18.7x
FCF Yield	6.79%	1.26%	4.41%	3.68%	4.03%	2.9%	4.03%	5.34%
Dividend per Share ²	0.15	0.2	0.244	0.27	0.3	0.3464	0.41	0.5026
Rate of return	0.56%	0.7%	0.89%	1%	0.41%	0.48%	0.57%	0.7%
EPS ²	1.5	1.41	1.39	1.65	2.12	2.494	2.929	3.435
Distribution rate	10%	14.2%	17.6%	16.4%	14.2%	13.9%	14%	14.6%
Net sales ¹	333.5	386	427.5	480.3	580.1	674.3	750.3	828.7
EBITDA ¹	46.51	45.6	44.2	54.13	66.94	72.55	81.89	92.57
EBIT ¹	28.97	28.1	26.6	32.1	46.75	48.45	56.6	66.03
Net income ¹	19.97	18.72	18.42	22	28.31	33.12	38.89	45.7
Net Debt ¹	-	-51.78	-47.06	-32.46	-90.54	-120	-121.8	-166
Reference price ²	26.80	28.60	27.30	26.90	72.80	72.30	72.30	72.30
Nbr of stocks (in thousands)	13,265	13,265	13,279	13,269	13,276	13,270	-	-
Announcement Date	4/5/22	4/12/23	4/9/24	4/8/25	4/9/26	-	-	-

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.($)
FREQUENTIS AG	30.19x	1.35x	12.57x	0.46%	1.16B
ALLEGION PLC	18.97x	3.32x	13.29x	1.44%	13.2B
ADT INC.	9.35x	2.48x	4.83x	2.98%	5.4B
DORMAKABA HOLDING AG	23.74x	0.96x	5.93x	1.7%	2.97B
RESIDEO TECHNOLOGIES, INC.	14.02x	0.95x	6.21x	-	2.94B
S-1 CORPORATION	18.08x	0.62x	4.79x	3.96%	2.02B
ARLO TECHNOLOGIES, INC.	78.27x	-	-	-	1.42B
JADE BIRD FIRE CO., LTD.	23.2x	-	-	-	1.36B
NAPCO SECURITY TECHNOLOGIES, INC.	22.21x	-	-	-	1.3B
Average	26.45x	1.61x	7.94x	2.11%	3.53B
Weighted average by Cap.	20.63x	2.37x	9.45x	1.96%