Valuation 2CRSi Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 15:28:51 23/07/2026 BST			5-day change	1st Jan Change
26.48 ^EUR	-0.60%		+0.15%	+139.14%

07-16	The CAC 40 slips back into the red
07-16	2CRSi responds to Grizzly Research's 34 allegations

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	59.67	46.67	73.17	148.2	605.1	-	-
Change	-	-21.79%	-	102.5%	308.38%	-	-
Enterprise Value (EV) ¹	126.1	113.6	73.17	160	595.2	580	511.4
Change	-	-9.92%	-	118.72%	271.91%	-2.55%	-11.84%
P/E	-14.5x	-46.9x	26.4x	-	28.7x	9.94x	6.2x
PBR	1.47x	1.15x	2.77x	5.08x	11.7x	7.01x	3.89x
PEG	-	0.6x	-	-	-	0x	0.1x
Capitalization / Revenue	0.37x	0.25x	0.43x	0.67x	1.46x	0.54x	0.44x
EV / Revenue	0.77x	0.62x	0.43x	0.73x	1.43x	0.51x	0.37x
EV / EBITDA	17.3x	12x	11.4x	28.6x	19.2x	7.07x	3.98x
EV / EBIT	252x	162x	17x	100x	22.7x	7.95x	4.32x
EV / FCF	-19.7x	13.8x	-13.6x	482x	35.4x	28.9x	7.44x
FCF Yield	-5.07%	7.24%	-7.33%	0.21%	2.82%	3.47%	13.4%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.29	-0.07	0.1246	-	0.935	2.695	4.325
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	163.3	183.6	170.6	220.7	415.5	1,130	1,388
EBITDA ¹	7.3	9.5	6.4	5.6	31.05	82	128.5
EBIT ¹	0.5	0.7	4.3	1.595	26.2	73	118.4
Net income ¹	-4.7	-1.6	2.4	2.128	20.8	60.25	96.55
Net Debt ¹	66.4	66.9	-	11.86	-9.9	-25.05	-93.7
Reference price ²	4.20	3.28	3.28	6.65	26.80	26.80	26.80
Nbr of stocks (in thousands)	14,207	14,207	22,273	22,280	22,577	-	-
Announcement Date	15/06/21	11/07/22	31/10/24	30/10/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DELL TECHNOLOGIES INC.	25.93x	1.77x	16.46x	0.56%	285B
SEAGATE TECHNOLOGY HOLDINGS PLC	69.43x	17.21x	46.79x	0.32%	205B
HEWLETT PACKARD ENTERPRISE COMPANY	21.84x	1.74x	9.12x	1.18%	63.73B
LENOVO GROUP LIMITED	16.54x	0.35x	6.56x	1.99%	38.13B
ASIA VITAL COMPONENTS CO., LTD.	23x	3.82x	14.32x	1.41%	27.39B
KING SLIDE WORKS CO., LTD.	39.59x	20.97x	28.72x	1.32%	23.87B
HP INC.	11.08x	0.49x	5.97x	4.78%	22.95B
DAWNING INFORMATION INDUSTRY CO., LTD.	55.86x	-	-	0.44%	22.07B
TD SYNNEX CORPORATION	15.91x	0.3x	8.85x	0.76%	20.2B
Average	31.02x	5.83x	17.10x	1.42%	78.81B
Weighted average by Cap.	38.17x	6.97x	24.06x	0.82%