Valuation CeoTronics AG

Stocks

Real-time Estimate Tradegate 10:48:23 04/09/2026 BST			5-day change	1st Jan Change
10.65 ^EUR	-0.47%		+3.07%	-16.74%

08-20	Ceotronics Lands EUR2 Million Cables Order from Military Customer	MT
08-20	CeoTronics AG Receives Order from European Military Customer for CT-ComLink Adapter Cables and Accessories Worth EUR 1.6 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	85.39	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-25.44%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	83.69	85.59	82.19
Change	-	39.47%	-23.02%	63.09%	165.92%	-28.34%	2.27%	-3.97%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	15.5x	10.6x	9.55x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	1x	0.2x	0.9x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.52x	1.25x	1.18x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.49x	1.25x	1.14x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	8.2x	6.2x	5.44x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	9.73x	7.02x	6.13x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	14.9x	-	14.2x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	6.69%	-	7.06%
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%	2.34%	2.8%	3.27%
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	10.70	10.70	10.70
Nbr of stocks (in thousands)	6,600	6,600	6,600	7,259	7,980	7,980	-	-
Announcement Date	06/09/21	05/09/22	04/09/23	03/09/24	08/09/25	-	-	-

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.($)
CEOTRONICS AG	15.51x	1.49x	8.2x	2.34%	99.24M
CISCO SYSTEMS, INC.	26.68x	5.93x	15.36x	1.57%	428B
ARISTA NETWORKS, INC.	50.48x	17.85x	35.81x	-.--%	241B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.3x	0.86x	15.28x	2.17%	187B
ZHONGJI INNOLIGHT CO., LTD.	26.25x	8.65x	20.9x	0.49%	142B
MOTOROLA SOLUTIONS, INC.	34.27x	6.64x	18.96x	0.98%	78.15B
LUMENTUM HOLDINGS INC.	39.97x	11.83x	26.82x	-.--%	76.01B
NOKIA OYJ	40.2x	2.12x	13.77x	1.8%	54.72B
GARMIN LTD.	27.68x	6.25x	20.85x	1.49%	53.45B
CIENA CORPORATION	58.13x	7.17x	31.8x	-.--%	44.94B
Average	34.05x	6.88x	20.78x	1.08%	130.55B
Weighted average by Cap.	33.18x	7.99x	21.34x	1.07%