|
Real-time Estimate
Tradegate
16:35:16 24/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 9.530 EUR | -3.35% |
|
-1.22% | -24.96% |
| 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 | 78.68 | - | - |
| Change | - | -23.02% | 63.09% | 160.75% | -28.92% | -3.33% | - | - |
| Enterprise Value (EV) 1 | 34.98 | 26.93 | 43.92 | 116.8 | 80.53 | 78.08 | 76.58 | 74.08 |
| Change | - | -23.02% | 63.09% | 165.92% | -31.04% | -3.04% | -1.92% | -3.26% |
| P/E | 13.9x | 10.7x | 33.6x | 23.9x | 14.6x | 11x | 8.8x | 6.53x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | -0.6x | 0x | 0.9x | 0.4x | 0.4x | 0.2x |
| Capitalization / Revenue | 1.2x | 0.9x | 1.48x | 2.05x | 1.44x | 1.25x | 1.1x | 0.95x |
| EV / Revenue | 1.2x | 0.9x | 1.48x | 2.09x | 1.43x | 1.24x | 1.07x | 0.89x |
| EV / EBITDA | 7.25x | 5.11x | 11.3x | 12.4x | 6.72x | 6.35x | 5.11x | 3.78x |
| EV / EBIT | 9.68x | 6.95x | 17.5x | 15x | 9.83x | 7.3x | 5.76x | 4.19x |
| EV / FCF | -137x | - | -3.23x | 9.22x | 16.4x | 45.9x | 19.6x | 14x |
| FCF Yield | -0.73% | - | -31% | 10.8% | 6.1% | 2.18% | 5.09% | 7.15% |
| Dividend per Share 2 | 0.15 | 0.15 | 0.15 | 0.2 | - | 0.3 | 0.35 | 0.4 |
| Rate of return | 2.83% | 3.68% | 2.48% | 1.39% | - | 3.04% | 3.55% | 4.06% |
| 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% | - | 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 | 9.860 | 9.860 | 9.860 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.96x | 1.24x | 6.35x | 3.04% | 89.65M | |
| 25.94x | 5.81x | 15.06x | 1.6% | 420B | |
| 53.36x | 19.05x | 38.22x | -.--% | 257B | |
| 20.81x | 0.84x | 15.23x | 2.18% | 186B | |
| 29.84x | 9.5x | 22.93x | 0.41% | 162B | |
| 44.2x | 13.03x | 29.27x | -.--% | 84.05B | |
| 33.32x | 6.49x | 18.8x | 1.05% | 76.2B | |
| 43.78x | 2.4x | 15.49x | 1.61% | 60.25B | |
| 28.71x | 6.5x | 21.68x | 1.44% | 55.46B | |
| 61.37x | 7.94x | 35.12x | -.--% | 50.47B | |
| Average | 35.23x | 7.28x | 21.81x | 1.13% | 135.05B | |
| Weighted average by Cap. | 34.70x | 8.52x | 22.56x | 1.04% |
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
