Valuation CeoTronics AG Xetra

Stocks

Market Closed - Xetra Other stock markets 23:35:43 07/08/2026 HKT			5-day change	1st Jan Change
10.64 ^EUR	+2.11%		+0.38%	-18.47%

07-30	CeoTronics Lands EUR2 Million Orders from Germany	MT
07-30	CEOTRONICS AG Receives Three Orders Worth Approximately EUR 1.9 Million In Total	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25.08	34.98	26.93	43.92	114.5	81.87	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-28.5%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	80.17	82.07	78.67
Change	-	39.47%	-23.02%	63.09%	165.92%	-31.35%	2.37%	-4.14%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	14.8x	10.1x	9.14x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1x	0.2x	0.8x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.45x	1.2x	1.13x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.42x	1.2x	1.09x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	7.86x	5.95x	5.21x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	9.32x	6.73x	5.87x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	14.3x	-	13.6x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	6.98%	-	7.37%
Dividend per Share ²	-	0.15	0.15	0.15	0.2	0.25	0.3	0.35
Rate of return	-	2.83%	3.68%	2.48%	1.39%	2.44%	2.93%	3.42%
EPS ²	0.32	0.38	0.38	0.18	0.6	0.69	1.01	1.12
Distribution rate	-	39.5%	39.5%	83.3%	33.3%	36.2%	29.7%	31.3%
Net sales ¹	26.56	29.12	30.08	29.63	55.8	56.3	68.5	72.4
EBITDA ¹	4.333	4.825	5.267	3.891	9.409	10.2	13.8	15.1
EBIT ¹	3.241	3.612	3.877	2.514	7.79	8.6	12.2	13.4
Net income ¹	2.099	2.506	2.529	1.25	4.739	5.5	8.1	8.9
Net Debt ¹	-	-	-	-	2.271	-1.7	0.2	-3.2
Reference price ²	3.80	5.30	4.08	6.05	14.35	10.24	10.24	10.24
Nbr of stocks (in thousands)	6,600	6,600	6,600	7,259	7,980	7,980	-	-
Announcement Date	6/9/21	5/9/22	4/9/23	3/9/24	8/9/25	-	-	-

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.($)
CISCO SYSTEMS, INC.	37.19x	7.77x	20.07x	1.37%	476B
ARISTA NETWORKS, INC.	50.55x	17.91x	36.12x	-.--%	243B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.26x	0.92x	16.17x	2.01%	201B
ZHONGJI INNOLIGHT CO., LTD.	33.73x	10.67x	26.3x	0.31%	166B
MOTOROLA SOLUTIONS, INC.	34.58x	6.67x	18.79x	0.95%	78.46B
LUMENTUM HOLDINGS INC.	169.67x	21.84x	64.03x	-.--%	65.2B
GARMIN LTD.	30.16x	6.84x	23.03x	1.37%	58.22B
CIENA CORPORATION	77.57x	9.04x	41.71x	-.--%	57.15B
NOKIA OYJ	39.8x	2.1x	13.63x	1.81%	53.72B
Average	55.06x	9.31x	28.87x	0.87%	155.35B
Weighted average by Cap.	44.44x	9.28x	25.77x	0.97%