|
End-of-day quote
Xetra
2024-02-05
|
5-day change | 1st Jan Change | ||
| 30.65 EUR | -0.65% |
|
+0.16% | -7.96% |
| 08-05 | ZEAL Network SE, Q2 2026 Earnings Call, Aug 05, 2026 | |
| 08-05 | ZEAL Network SE Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: ZEAL Network SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 889.9 | 629.5 | 721 | 1,083 | 1,110 | 854.5 | - | - |
| Change | - | -29.26% | 14.54% | 50.21% | 2.47% | -23% | - | - |
| Enterprise Value (EV) 1 | 784.5 | 583.4 | 662.7 | 1,067 | 1,079 | 821.4 | 799 | 763.4 |
| Change | - | -25.64% | 13.6% | 61.05% | 1.13% | -23.9% | -2.73% | -4.46% |
| P/E | 82.9x | 39.1x | 56.4x | 18.5x | 26.6x | 20.8x | 16.3x | 13.9x |
| PBR | 2.35x | 1.86x | 2.78x | 4.53x | 4.81x | 3.41x | 3.1x | 2.78x |
| PEG | - | 0.8x | -3.1x | 0x | -1x | -11.77x | 0.6x | 0.8x |
| Capitalization / Revenue | 10.7x | 5.98x | 6.21x | 5.76x | 5.08x | 3.28x | 2.84x | 2.47x |
| EV / Revenue | 9.41x | 5.55x | 5.71x | 5.67x | 4.94x | 3.16x | 2.66x | 2.21x |
| EV / EBITDA | 28.3x | 18.4x | 20.1x | 17.3x | 15.7x | 11.1x | 8.63x | 7.15x |
| EV / EBIT | 41.2x | 25.4x | 28x | 19.9x | 17.9x | 12.4x | 9.6x | 7.9x |
| EV / FCF | 30.5x | 21.6x | 26.4x | 14.3x | 17.8x | 23.6x | 13x | 10.4x |
| FCF Yield | 3.28% | 4.64% | 3.79% | 6.98% | 5.62% | 4.23% | 7.68% | 9.63% |
| Dividend per Share 2 | 1 | 1 | 1.1 | 1.3 | 1.4 | 1.494 | 1.766 | 2.008 |
| Rate of return | 2.51% | 3.55% | 3.3% | 2.6% | 2.66% | 3.69% | 4.36% | 4.96% |
| EPS 2 | 0.48 | 0.72 | 0.59 | 2.7 | 1.98 | 1.945 | 2.49 | 2.916 |
| Distribution rate | 208% | 139% | 186% | 48.1% | 70.7% | 76.8% | 70.9% | 68.8% |
| Net sales 1 | 83.33 | 105.2 | 116 | 188.2 | 218.5 | 260.2 | 300.5 | 345.7 |
| EBITDA 1 | 27.73 | 31.66 | 32.9 | 61.86 | 68.82 | 73.98 | 92.56 | 106.7 |
| EBIT 1 | 19.04 | 22.93 | 23.65 | 53.66 | 60.14 | 65.98 | 83.23 | 96.62 |
| Net income 1 | 10.79 | 15.96 | 12.85 | 58.39 | 41.71 | 41.58 | 52.97 | 62.28 |
| Net Debt 1 | -105.4 | -46.17 | -58.32 | -15.8 | -30.53 | -33.13 | -55.55 | -91.15 |
| Reference price 2 | 39.80 | 28.15 | 33.30 | 50.00 | 52.60 | 40.50 | 40.50 | 40.50 |
| Nbr of stocks (in thousands) | 22,359 | 22,364 | 21,653 | 21,662 | 21,100 | 21,100 | - | - |
| Announcement Date | 3/24/22 | 3/23/23 | 3/20/24 | 3/26/25 | 3/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.23x | 5.98x | 14.03x | 1.68% | 24.85B | |
| 12.74x | 2.57x | 6.81x | 3.29% | 23.47B | |
| 12.41x | 2.04x | 7.13x | 5.97% | 16.91B | |
| 13.35x | 6.08x | 9.24x | 3.79% | 15.23B | |
| -72.87x | 1.3x | 8.86x | -.--% | 12.98B | |
| 12.52x | 2.12x | 7.84x | 8.88% | 11.74B | |
| 175.46x | 1.46x | 13.84x | -.--% | 9.23B | |
| 16.87x | 2.28x | 7.66x | 1.32% | 7.7B | |
| Average | 24.21x | 2.98x | 9.43x | 3.12% | 15.26B | |
| Weighted average by Cap. | 18.34x | 3.35x | 9.53x | 3.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TIMA Stock
- TIMA Stock
- Valuation ZEAL Network SE
Select your edition
All financial news and data tailored to specific country editions
