Valuation Ceconomy AG

Stocks

Market Closed - Xetra Other stock markets 16:35:28 10/07/2026 BST			5-day change	1st Jan Change
3.880 ^EUR	-7.62%		-0.51%	-12.02%

07-09	Ceconomy AG - Special Call
07-01	JD.com Secures German Regulatory Approval for Ceconomy Acquisition	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,347	580.8	973.4	1,583	2,128	1,883	-	-
Change	-	-56.9%	67.59%	62.61%	34.43%	-11.52%	-	-
Enterprise Value (EV) ¹	2,630	2,585	2,660	3,204	3,458	3,111	2,861	2,613
Change	-	-1.73%	2.92%	20.43%	7.93%	-10.04%	-8.03%	-8.66%
P/E	5.74x	3.86x	-25.1x	20.4x	-62.6x	7.31x	6x	5.04x
PBR	1.88x	0.81x	2.1x	3.07x	4.38x	2.45x	1.84x	1.34x
PEG	-	-0.1x	0x	-0x	0x	-0x	0.3x	0.3x
Capitalization / Revenue	0.06x	0.03x	0.04x	0.07x	0.09x	0.08x	0.08x	0.08x
EV / Revenue	0.12x	0.12x	0.12x	0.14x	0.15x	0.13x	0.12x	0.11x
EV / EBITDA	2.7x	2.93x	3.27x	3.5x	3.67x	2.68x	2.32x	1.97x
EV / EBIT	11.1x	13.1x	10.9x	10.5x	9.15x	6.66x	5.38x	4.36x
EV / FCF	8.51x	199x	3.21x	4.97x	4.02x	15x	11.7x	8.51x
FCF Yield	11.7%	0.5%	31.1%	20.1%	24.9%	6.65%	8.56%	11.7%
Dividend per Share ²	0.17	0.17	-	-	-	0.0972	0.1468	0.1927
Rate of return	4.56%	14.2%	-	-	-	2.5%	3.78%	4.97%
EPS ²	0.65	0.31	-0.08	0.16	-0.07	0.5306	0.6471	0.7705
Distribution rate	26.2%	54.8%	-	-	-	18.3%	22.7%	25%
Net sales ¹	21,361	21,768	22,242	22,442	23,000	23,539	23,970	24,623
EBITDA ¹	976	882	813	916	942	1,162	1,231	1,329
EBIT ¹	237	197	243	305	378	466.9	531.6	600
Net income ¹	232	126	-39	76	-35	252.5	286.7	334.5
Net Debt ¹	1,283	2,004	1,687	1,621	1,330	1,228	978.3	730.5
Reference price ²	3.732	1.197	2.006	3.262	4.385	3.880	3.880	3.880
Nbr of stocks (in thousands)	359,421	485,221	485,221	485,221	485,221	485,221	-	-
Announcement Date	14/12/21	15/12/22	19/12/23	18/12/24	16/12/25	-	-	-

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.($)
CECONOMY AG	7.31x	0.13x	2.68x	2.5%	2.15B
BEST BUY CO., INC.	13.13x	0.39x	6.2x	4.72%	17.45B
JB HI-FI LIMITED	17.46x	0.81x	8.89x	4.46%	5.94B
MOBILE WORLD INVESTMENT CORPORATION	12.28x	0.55x	9.18x	2.54%	4.28B
CURRYS PLC	14.23x	0.26x	4.6x	1.58%	2.23B
BIC CAMERA INC.	14.14x	0.29x	6.17x	2.69%	1.74B
UNITED ELECTRONICS COMPANY	10.5x	0.95x	8.7x	7.69%	1.34B
FNAC DARTY	15.17x	0.11x	1.65x	3.2%	1.15B
FPT DIGITAL RETAIL	18.89x	0.35x	9.48x	0.92%	775M
Average	13.68x	0.43x	6.40x	3.37%	4.12B
Weighted average by Cap.	13.59x	0.46x	6.69x	3.99%