|
Market Closed -
Xetra
16:35:39 17/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 10.60 EUR | -0.19% |
|
-0.19% | -18.77% |
| 08-12 | CeoTronics Bags EUR1.9 Million Cables Order | MT |
| 07-30 | CeoTronics Lands EUR2 Million Orders from Germany | MT |
Company Valuation: CeoTronics AG
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 | 83.15 | - | - |
| Change | - | 39.47% | -23.02% | 63.09% | 160.75% | -27.39% | - | - |
| Enterprise Value (EV) 1 | 25.08 | 34.98 | 26.93 | 43.92 | 116.8 | 81.45 | 83.35 | 79.95 |
| Change | - | 39.47% | -23.02% | 63.09% | 165.92% | -30.25% | 2.33% | -4.08% |
| P/E | 11.9x | 13.9x | 10.7x | 33.6x | 23.9x | 15.1x | 10.3x | 9.3x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.7x | - | -0.6x | 0x | 1x | 0.2x | 0.9x |
| Capitalization / Revenue | 0.94x | 1.2x | 0.9x | 1.48x | 2.05x | 1.48x | 1.21x | 1.15x |
| EV / Revenue | 0.94x | 1.2x | 0.9x | 1.48x | 2.09x | 1.45x | 1.22x | 1.1x |
| EV / EBITDA | 5.79x | 7.25x | 5.11x | 11.3x | 12.4x | 7.99x | 6.04x | 5.29x |
| EV / EBIT | 7.74x | 9.68x | 6.95x | 17.5x | 15x | 9.47x | 6.83x | 5.97x |
| EV / FCF | 10.8x | -137x | - | -3.23x | 9.22x | 14.5x | - | 13.8x |
| FCF Yield | 9.26% | -0.73% | - | -31% | 10.8% | 6.88% | - | 7.25% |
| 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% | 2.4% | 2.88% | 3.36% |
| 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 | 10.42 | 10.42 | 10.42 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.36x | 7.19x | 18.58x | 1.48% | 440B | |
| 52.36x | 18.58x | 37.29x | -.--% | 251B | |
| 22.31x | 0.9x | 16.02x | 2.08% | 195B | |
| 33.16x | 10.45x | 25.73x | 0.34% | 164B | |
| 187.5x | 27.47x | 80.54x | -.--% | 82.06B | |
| 33.83x | 6.55x | 18.7x | 1% | 77.2B | |
| 82.38x | 9.6x | 44.3x | -.--% | 60.69B | |
| 44.12x | 2.34x | 15.21x | 1.63% | 59.83B | |
| 30.99x | 7.03x | 23.53x | 1.33% | 59.82B | |
| Average | 57.89x | 10.01x | 31.10x | 0.87% | 154.37B | |
| Weighted average by Cap. | 47.17x | 9.80x | 27.30x | 0.98% |
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
- CEK Stock
- Valuation CeoTronics AG
Select your edition
All financial news and data tailored to specific country editions
