Valuation Frequentis AG

Stocks

Market Closed - Xetra Other stock markets 11:35:58 2026-07-24 EDT			5-day change	1st Jan Change
73.20 ^EUR	-3.94%		+8.12%	+0.55%

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	971.4	-	-
Change	-	6.72%	-4.44%	-1.54%	170.77%	0.5%	-	-
Enterprise Value (EV) ¹	355.5	327.6	315.5	324.5	876	873.4	848.8	805
Change	-	-7.85%	-3.7%	2.86%	169.95%	-0.3%	-2.81%	-5.16%
P/E	17.9x	20.3x	19.6x	16.3x	34.3x	29.4x	25x	21.4x
PBR	-	2.62x	2.36x	2.08x	4.99x	4.29x	3.68x	3.13x
PEG	-	-3.38x	-13.82x	0.9x	1.2x	1.7x	1.4x	1.3x
Capitalization / Revenue	1.07x	0.98x	0.85x	0.74x	1.67x	1.46x	1.3x	1.18x
EV / Revenue	1.07x	0.85x	0.74x	0.68x	1.51x	1.31x	1.14x	0.98x
EV / EBITDA	7.64x	7.18x	7.14x	5.99x	13.1x	12x	10.3x	8.68x
EV / EBIT	12.3x	11.7x	11.9x	10.1x	18.7x	18x	15.1x	12.2x
EV / FCF	14.7x	79.6x	22.7x	27.1x	24.8x	34.3x	28.3x	17.9x
FCF Yield	6.79%	1.26%	4.41%	3.68%	4.03%	2.91%	3.53%	5.57%
Dividend per Share ²	0.15	0.2	0.244	0.27	0.3	0.3575	0.4175	0.4875
Rate of return	0.56%	0.7%	0.89%	1%	0.41%	0.49%	0.57%	0.67%
EPS ²	1.5	1.41	1.39	1.65	2.12	2.493	2.923	3.423
Distribution rate	10%	14.2%	17.6%	16.4%	14.2%	14.3%	14.3%	14.2%
Net sales ¹	333.5	386	427.5	480.3	580.1	665.9	745.6	823.9
EBITDA ¹	46.51	45.6	44.2	54.13	66.94	72.57	82.08	92.77
EBIT ¹	28.97	28.1	26.6	32.1	46.75	48.45	56.31	66.24
Net income ¹	19.97	18.72	18.42	22	28.31	33.1	38.79	45.39
Net Debt ¹	-	-51.78	-47.06	-32.46	-90.54	-98	-122.6	-166.3
Reference price ²	26.80	28.60	27.30	26.90	72.80	73.20	73.20	73.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FREQUENTIS AG	29.88x	1.31x	12.04x	0.47%	1.11B
ALLEGION PLC	18.81x	3.3x	13.21x	1.47%	13.04B
RESIDEO TECHNOLOGIES, INC.	20.1x	0.97x	8.39x	-	5.23B
ADT INC.	8.59x	2.4x	4.63x	3.12%	5.11B
DORMAKABA HOLDING AG	23.09x	0.93x	5.78x	1.74%	2.86B
S-1 CORPORATION	16.54x	0.53x	4.23x	4.32%	1.71B
ARLO TECHNOLOGIES, INC.	46.38x	-	-	-	1.4B
NAPCO SECURITY TECHNOLOGIES, INC.	27.63x	-	-	-	1.28B
JADE BIRD FIRE CO., LTD.	19.71x	-	-	-	1.15B
Average	23.41x	1.57x	8.05x	2.23%	3.65B
Weighted average by Cap.	19.60x	2.25x	9.53x	2.01%