|
Real-time Estimate
Tradegate
11:44:20 15/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 9.265 EUR | +0.60% |
|
-3.76% | -28.60% |
| 09-07 | CeoTronics AG Reports Earnings Results for the Full Year Ended May 31, 2026 | CI |
| 09-07 | CeoTronics AG Proposes Dividend | CI |
Company Valuation: CeoTronics AG
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 | 73.5 | - | - |
| Change | - | -23.02% | 63.09% | 160.75% | -28.92% | -9.71% | - | - |
| Enterprise Value (EV) 1 | 34.98 | 26.93 | 43.92 | 116.8 | 80.53 | 72.9 | 71.4 | 68.9 |
| Change | - | -23.02% | 63.09% | 165.92% | -31.04% | -9.48% | -2.06% | -3.5% |
| P/E | 13.9x | 10.7x | 33.6x | 23.9x | 14.6x | 10.2x | 8.22x | 6.1x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | -0.6x | 0x | 0.9x | 0.4x | 0.3x | 0.2x |
| Capitalization / Revenue | 1.2x | 0.9x | 1.48x | 2.05x | 1.44x | 1.17x | 1.03x | 0.88x |
| EV / Revenue | 1.2x | 0.9x | 1.48x | 2.09x | 1.43x | 1.16x | 1x | 0.83x |
| EV / EBITDA | 7.25x | 5.11x | 11.3x | 12.4x | 6.72x | 5.93x | 4.76x | 3.52x |
| EV / EBIT | 9.68x | 6.95x | 17.5x | 15x | 9.83x | 6.81x | 5.37x | 3.89x |
| EV / FCF | -137x | - | -3.23x | 9.22x | 16.4x | 42.9x | 18.3x | 13x |
| FCF Yield | -0.73% | - | -31% | 10.8% | 6.1% | 2.33% | 5.46% | 7.69% |
| Dividend per Share 2 | 0.15 | 0.15 | 0.15 | 0.2 | 0.25 | 0.3 | 0.35 | 0.4 |
| Rate of return | 2.83% | 3.68% | 2.48% | 1.39% | 2.45% | 3.26% | 3.8% | 4.34% |
| 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% | 35.7% | 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 | 9.210 | 9.210 | 9.210 |
| Nbr of stocks (in thousands) | 6,600 | 6,600 | 7,259 | 7,980 | 7,980 | 7,980 | - | - |
| Announcement Date | 05/09/22 | 04/09/23 | 03/09/24 | 08/09/25 | 08/09/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.23x | 1.16x | 5.93x | 3.26% | 81.74M | |
| 27.68x | 6.2x | 16.06x | 1.5% | 448B | |
| 51.22x | 18.22x | 36.52x | -.--% | 246B | |
| 16.07x | 0.65x | 11.68x | 2.82% | 145B | |
| 22.42x | 7.03x | 16.97x | 0.55% | 121B | |
| 41.62x | 12.53x | 27.63x | -.--% | 81.19B | |
| 32.69x | 6.38x | 18.48x | 1.07% | 74.76B | |
| 62x | 8.02x | 35.48x | -.--% | 50.99B | |
| 40.33x | 2.19x | 14.11x | 1.75% | 54.1B | |
| 27.67x | 6.31x | 20.81x | 1.48% | 53.94B | |
| Average | 33.19x | 6.87x | 20.37x | 1.24% | 127.54B | |
| Weighted average by Cap. | 33.50x | 8.29x | 21.38x | 1.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CEK Stock
- Valuation CeoTronics AG
Select your edition
All financial news and data tailored to specific country editions
