|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 45.00 EUR | +4.17% |
|
+4.17% | -14.45% |
| 07-09 | Sevencanyon Limited, ZEAL Network SE - M&A Call | |
| 07-09 | Zeal Network to Assume Full Ownership of SevenCanyon | MT |
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 | 949.5 | - | - |
| Change | - | -29.26% | 14.54% | 50.21% | 2.47% | -14.45% | - | - |
| Enterprise Value (EV) 1 | 784.5 | 583.4 | 662.7 | 1,067 | 1,079 | 904.1 | 883.4 | 851.5 |
| Change | - | -25.64% | 13.6% | 61.05% | 1.13% | -16.23% | -2.3% | -3.61% |
| P/E | 82.9x | 39.1x | 56.4x | 18.5x | 26.6x | 23.3x | 18.5x | 15.9x |
| PBR | 2.35x | 1.86x | 2.78x | 4.53x | 4.81x | 3.81x | 3.5x | 3.16x |
| PEG | - | 0.8x | -3.1x | 0x | -1x | -8.87x | 0.7x | 1x |
| Capitalization / Revenue | 10.7x | 5.98x | 6.21x | 5.76x | 5.08x | 3.69x | 3.3x | 2.89x |
| EV / Revenue | 9.41x | 5.55x | 5.71x | 5.67x | 4.94x | 3.52x | 3.07x | 2.6x |
| EV / EBITDA | 28.3x | 18.4x | 20.1x | 17.3x | 15.7x | 12.4x | 9.97x | 8.34x |
| EV / EBIT | 41.2x | 25.4x | 28x | 19.9x | 17.9x | 14x | 11x | 9.15x |
| EV / FCF | 30.5x | 21.6x | 26.4x | 14.3x | 17.8x | 19x | 15.1x | 12.1x |
| FCF Yield | 3.28% | 4.64% | 3.79% | 6.98% | 5.62% | 5.28% | 6.64% | 8.26% |
| Dividend per Share 2 | 1 | 1 | 1.1 | 1.3 | 1.4 | 1.498 | 1.768 | 2.002 |
| Rate of return | 2.51% | 3.55% | 3.3% | 2.6% | 2.66% | 3.33% | 3.93% | 4.45% |
| EPS 2 | 0.48 | 0.72 | 0.59 | 2.7 | 1.98 | 1.928 | 2.432 | 2.832 |
| Distribution rate | 208% | 139% | 186% | 48.1% | 70.7% | 77.7% | 72.7% | 70.7% |
| Net sales 1 | 83.33 | 105.2 | 116 | 188.2 | 218.5 | 257 | 288 | 328.1 |
| EBITDA 1 | 27.73 | 31.66 | 32.9 | 61.86 | 68.82 | 73 | 88.6 | 102.1 |
| EBIT 1 | 19.04 | 22.93 | 23.65 | 53.66 | 60.14 | 64.46 | 80.58 | 93.06 |
| Net income 1 | 10.79 | 15.96 | 12.85 | 58.39 | 41.71 | 40.74 | 51.8 | 60.14 |
| Net Debt 1 | -105.4 | -46.17 | -58.32 | -15.8 | -30.53 | -45.35 | -66.12 | -98 |
| Reference price 2 | 39.80 | 28.15 | 33.30 | 50.00 | 52.60 | 45.00 | 45.00 | 45.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.41x | 3.41x | 11.87x | 3.47% | 1.04B | |
| 16.45x | 2.37x | 5.08x | 8.43% | 2B | |
| 11.77x | 0.94x | 4.97x | - | 337M | |
| Average | 16.88x | 2.24x | 7.31x | 5.95% | 1.13B | |
| Weighted average by Cap. | 17.81x | 2.55x | 7.16x | 6.74% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
