Valuation CeoTronics AG Xetra

Stocks

Real-time Estimate Tradegate 22:51:03 29/09/2026 HKT			5-day change	1st Jan Change
9.765 ^EUR	-1.16%		+0.30%	-24.29%

09-08	CeoTronics AG Reports Earnings Results for the Full Year Ended May 31, 2026	CI
09-07	CeoTronics AG Proposes Dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	34.98	26.93	43.92	114.5	81.4	77.25	-	-
Change	-	-23.02%	63.09%	160.75%	-28.92%	-5.1%	-	-
Enterprise Value (EV) ¹	34.98	26.93	43.92	116.8	80.53	76.65	75.15	72.65
Change	-	-23.02%	63.09%	165.92%	-31.04%	-4.82%	-1.96%	-3.33%
P/E	13.9x	10.7x	33.6x	23.9x	14.6x	10.8x	8.64x	6.41x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-0.6x	0x	0.9x	0.4x	0.4x	0.2x
Capitalization / Revenue	1.2x	0.9x	1.48x	2.05x	1.44x	1.23x	1.08x	0.93x
EV / Revenue	1.2x	0.9x	1.48x	2.09x	1.43x	1.22x	1.05x	0.87x
EV / EBITDA	7.25x	5.11x	11.3x	12.4x	6.72x	6.23x	5.01x	3.71x
EV / EBIT	9.68x	6.95x	17.5x	15x	9.83x	7.16x	5.65x	4.1x
EV / FCF	-137x	-	-3.23x	9.22x	16.4x	45.1x	19.3x	13.7x
FCF Yield	-0.73%	-	-31%	10.8%	6.1%	2.22%	5.19%	7.3%
Dividend per Share ²	0.15	0.15	0.15	0.2	-	0.3	0.35	0.4
Rate of return	2.83%	3.68%	2.48%	1.39%	-	3.1%	3.62%	4.13%
EPS ²	0.38	0.38	0.18	0.6	0.7	0.9	1.12	1.51
Distribution rate	39.5%	39.5%	83.3%	33.3%	-	33.3%	31.3%	26.5%
Net sales ¹	29.12	30.08	29.63	55.8	56.33	63	71.3	83.1
EBITDA ¹	4.825	5.267	3.891	9.409	11.98	12.3	15	19.6
EBIT ¹	3.612	3.877	2.514	7.79	8.191	10.7	13.3	17.7
Net income ¹	2.506	2.529	1.25	4.739	5.593	7.2	9	12.1
Net Debt ¹	-	-	-	2.271	-0.865	-0.6	-2.1	-4.6
Reference price ²	5.300	4.080	6.050	14.350	10.200	9.680	9.680	9.680
Nbr of stocks (in thousands)	6,600	6,600	7,259	7,980	7,980	7,980	-	-
Announcement Date	5/9/22	4/9/23	3/9/24	8/9/25	8/9/26	-	-	-

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.($)
CISCO SYSTEMS, INC.	26.02x	5.83x	15.1x	1.6%	421B
ARISTA NETWORKS, INC.	53.74x	19.19x	38.51x	-.--%	258B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.47x	0.79x	14.22x	2.33%	174B
ZHONGJI INNOLIGHT CO., LTD.	26.37x	8.34x	20.14x	0.47%	143B
LUMENTUM HOLDINGS INC.	43.46x	12.78x	28.48x	-.--%	82.64B
MOTOROLA SOLUTIONS, INC.	32.71x	6.38x	18.49x	1.07%	74.82B
GARMIN LTD.	29.36x	6.65x	22.19x	1.41%	56.71B
NOKIA OYJ	41.17x	2.23x	14.41x	1.72%	56.21B
CIENA CORPORATION	59.34x	7.68x	33.97x	-.--%	48.81B
Average	36.85x	7.76x	22.84x	0.95%	146.13B
Weighted average by Cap.	34.14x	8.48x	22.14x	1.06%