Valuation Frequentis AG

Stocks

Market Closed - Xetra Other stock markets 11:35:55 2026-07-17 EDT			5-day change	1st Jan Change
67.70 ^EUR	+7.97%		+10.44%	-7.01%

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	898.4	-	-
Change	-	6.72%	-4.44%	-1.54%	170.77%	-7.05%	-	-
Enterprise Value (EV) ¹	355.5	327.6	315.5	324.5	876	801.4	777	731.4
Change	-	-7.85%	-3.7%	2.86%	169.95%	-8.51%	-3.05%	-5.86%
P/E	17.9x	20.3x	19.6x	16.3x	34.3x	29.3x	24.2x	20.6x
PBR	-	2.62x	2.36x	2.08x	4.99x	3.97x	3.36x	2.89x
PEG	-	-3.38x	-13.82x	0.9x	1.2x	3.32x	1.1x	1.2x
Capitalization / Revenue	1.07x	0.98x	0.85x	0.74x	1.67x	1.39x	1.25x	1.14x
EV / Revenue	1.07x	0.85x	0.74x	0.68x	1.51x	1.24x	1.08x	0.92x
EV / EBITDA	7.64x	7.18x	7.14x	5.99x	13.1x	11.4x	9.79x	8.15x
EV / EBIT	12.3x	11.7x	11.9x	10.1x	18.7x	17.3x	14.4x	11.6x
EV / FCF	14.7x	79.6x	22.7x	27.1x	24.8x	27x	22.6x	18x
FCF Yield	6.79%	1.26%	4.41%	3.68%	4.03%	3.7%	4.42%	5.54%
Dividend per Share ²	0.15	0.2	0.244	0.27	0.3	0.3476	0.406	0.4845
Rate of return	0.56%	0.7%	0.89%	1%	0.41%	0.51%	0.6%	0.72%
EPS ²	1.5	1.41	1.39	1.65	2.12	2.307	2.798	3.282
Distribution rate	10%	14.2%	17.6%	16.4%	14.2%	15.1%	14.5%	14.8%
Net sales ¹	333.5	386	427.5	480.3	580.1	646.2	718.7	791.4
EBITDA ¹	46.51	45.6	44.2	54.13	66.94	70.47	79.39	89.72
EBIT ¹	28.97	28.1	26.6	32.1	46.75	46.28	54.02	62.9
Net income ¹	19.97	18.72	18.42	22	28.31	30.64	37.33	43.58
Net Debt ¹	-	-51.78	-47.06	-32.46	-90.54	-96.97	-121.4	-167
Reference price ²	26.80	28.60	27.30	26.90	72.80	67.70	67.70	67.70
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	29.34x	1.24x	11.37x	0.51%	1.03B
ALLEGION PLC	16.92x	3.01x	12.11x	1.62%	11.79B
RESIDEO TECHNOLOGIES, INC.	20.85x	0.99x	8.61x	-	5.43B
ADT INC.	8.54x	2.4x	4.62x	3.14%	5.08B
DORMAKABA HOLDING AG	23x	0.93x	5.77x	1.75%	2.89B
S-1 CORPORATION	16.19x	0.52x	4.08x	4.42%	1.64B
TAIWAN SECOM CO., LTD.	13.99x	-	-	-	1.49B
ARLO TECHNOLOGIES, INC.	47.96x	-	-	-	1.45B
NAPCO SECURITY TECHNOLOGIES, INC.	28.04x	-	-	-	1.29B
JADE BIRD FIRE CO., LTD.	21.52x	-	-	-	1.25B
Average	22.64x	1.52x	7.76x	2.29%	3.33B
Weighted average by Cap.	18.98x	2.08x	8.90x	2.14%