|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 45.25 EUR | +0.33% |
|
+2.50% | -14.26% |
| 05-20 | ZEAL Network SE Elects Dr. Hans-Holger Albrecht to the Supervisory Board | CI |
| 05-06 | ZEAL Network SE Reports Earnings Results for the First Quarter Ended March 31, 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 | 951.6 | - | - |
| Change | - | -29.26% | 14.54% | 50.21% | 2.47% | -14.26% | - | - |
| Enterprise Value (EV) 1 | 784.5 | 583.4 | 662.7 | 1,067 | 1,079 | 906.3 | 879.7 | 847.1 |
| Change | - | -25.64% | 13.6% | 61.05% | 1.13% | -16.03% | -2.93% | -3.71% |
| P/E | 82.9x | 39.1x | 56.4x | 18.5x | 26.6x | 23.4x | 18.8x | 16.2x |
| PBR | 2.35x | 1.86x | 2.78x | 4.53x | 4.81x | 3.82x | 3.51x | 3.16x |
| PEG | - | 0.8x | -3.1x | 0x | -1x | -8.91x | 0.8x | 1x |
| Capitalization / Revenue | 10.7x | 5.98x | 6.21x | 5.76x | 5.08x | 3.75x | 3.36x | 2.96x |
| EV / Revenue | 9.41x | 5.55x | 5.71x | 5.67x | 4.94x | 3.57x | 3.11x | 2.63x |
| EV / EBITDA | 28.3x | 18.4x | 20.1x | 17.3x | 15.7x | 12.4x | 10.1x | 8.43x |
| EV / EBIT | 41.2x | 25.4x | 28x | 19.9x | 17.9x | 14.1x | 11.1x | 9.26x |
| EV / FCF | 30.5x | 21.6x | 26.4x | 14.3x | 17.8x | 21.3x | 15x | 12.2x |
| FCF Yield | 3.28% | 4.64% | 3.79% | 6.98% | 5.62% | 4.69% | 6.65% | 8.2% |
| Dividend per Share 2 | 1 | 1 | 1.1 | 1.3 | 1.4 | 1.498 | 1.73 | 1.952 |
| Rate of return | 2.51% | 3.55% | 3.3% | 2.6% | 2.66% | 3.32% | 3.84% | 4.33% |
| EPS 2 | 0.48 | 0.72 | 0.59 | 2.7 | 1.98 | 1.928 | 2.393 | 2.784 |
| Distribution rate | 208% | 139% | 186% | 48.1% | 70.7% | 77.7% | 72.3% | 70.1% |
| Net sales 1 | 83.33 | 105.2 | 116 | 188.2 | 218.5 | 253.8 | 283.2 | 322 |
| EBITDA 1 | 27.73 | 31.66 | 32.9 | 61.86 | 68.82 | 73 | 87.14 | 100.5 |
| EBIT 1 | 19.04 | 22.93 | 23.65 | 53.66 | 60.14 | 64.46 | 79.4 | 91.52 |
| Net income 1 | 10.79 | 15.96 | 12.85 | 58.39 | 41.71 | 40.74 | 50.98 | 59.1 |
| Net Debt 1 | -105.4 | -46.17 | -58.32 | -15.8 | -30.53 | -45.35 | -71.9 | -104.6 |
| Reference price 2 | 39.80 | 28.15 | 33.30 | 50.00 | 52.60 | 45.10 | 45.10 | 45.10 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.39x | 3.57x | 12.41x | 3.32% | 1.09B | |
| 16.18x | 2.42x | 5.17x | 8.12% | 2.09B | |
| 11.37x | 0.91x | 4.83x | - | 327M | |
| Average | 16.98x | 2.30x | 7.47x | 5.72% | 1.17B | |
| Weighted average by Cap. | 17.97x | 2.64x | 7.39x | 6.47% |
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
- Valuation ZEAL Network SE
Select your edition
All financial news and data tailored to specific country editions
