Valuation CeoTronics AG Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 03:46:02 01/08/2026 HKT			5-day change	1st Jan Change
10.50 ^EUR	-0.19%		+1.35%	-18.60%

07-30	CeoTronics Lands EUR2 Million Orders from Germany	MT
07-27	CEOTRONICS AG Receives Order Worth Approximately EUR 2.6 Million	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	83.47	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-27.11%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	81.77	83.67	80.27
Change	-	39.47%	-23.02%	63.09%	165.92%	-29.98%	2.32%	-4.06%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	15.2x	10.4x	9.34x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1x	0.2x	0.9x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.48x	1.22x	1.15x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.45x	1.22x	1.11x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	8.02x	6.06x	5.32x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	9.51x	6.86x	5.99x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	14.6x	-	13.8x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	6.85%	-	7.23%
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%	2.39%	2.87%	3.35%
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	10.46	10.46	10.46
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.	35.67x	7.46x	19.28x	1.43%	457B
ARISTA NETWORKS, INC.	53.47x	18.23x	38.07x	-.--%	227B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.48x	0.76x	13.39x	2.43%	167B
ZHONGJI INNOLIGHT CO., LTD.	31.84x	10.16x	25.16x	0.33%	156B
MOTOROLA SOLUTIONS, INC.	32.85x	6.23x	18.23x	1.09%	72.33B
GARMIN LTD.	29.35x	6.65x	22.39x	1.4%	56.66B
LUMENTUM HOLDINGS INC.	144.54x	18.61x	54.57x	-.--%	55.54B
CIENA CORPORATION	72.44x	8.44x	38.96x	-.--%	53.37B
NOKIA OYJ	38.99x	2x	12.99x	1.89%	51.25B
Average	50.85x	8.73x	27.00x	0.95%	144.01B
Weighted average by Cap.	42.00x	9.01x	24.67x	1.05%