Valuation CeoTronics AG Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 20:46:03 10/07/2026 BST			5-day change	1st Jan Change
9.720 ^EUR	+1.78%		+5.42%	-24.65%

06-16	Ceotronics AG Receives Order for Various Ceotronics Products	CI
06-01	Ceotronics Ag Announces Consolidated Revenue Results for Period from June 1, 2025, to May 31, 2026	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	75.01	-	-
Change	-	39.47%	-23.02%	63.09%	160.75%	-34.49%	-	-
Enterprise Value (EV) ¹	25.08	34.98	26.93	43.92	116.8	73.31	75.21	71.81
Change	-	39.47%	-23.02%	63.09%	165.92%	-37.22%	2.59%	-4.52%
P/E	11.9x	13.9x	10.7x	33.6x	23.9x	13.6x	9.31x	8.39x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.7x	-	-0.6x	0x	0.9x	0.2x	0.8x
Capitalization / Revenue	0.94x	1.2x	0.9x	1.48x	2.05x	1.33x	1.1x	1.04x
EV / Revenue	0.94x	1.2x	0.9x	1.48x	2.09x	1.3x	1.1x	0.99x
EV / EBITDA	5.79x	7.25x	5.11x	11.3x	12.4x	7.19x	5.45x	4.76x
EV / EBIT	7.74x	9.68x	6.95x	17.5x	15x	8.52x	6.16x	5.36x
EV / FCF	10.8x	-137x	-	-3.23x	9.22x	13.1x	-	12.4x
FCF Yield	9.26%	-0.73%	-	-31%	10.8%	7.64%	-	8.08%
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%	2.66%	3.19%	3.72%
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	3.800	5.300	4.080	6.050	14.350	9.400	9.400	9.400
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.($)
CISCO SYSTEMS, INC.	37.46x	7.8x	20.14x	1.37%	478B
ARISTA NETWORKS, INC.	55.51x	19x	39.78x	-.--%	235B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.64x	0.89x	15.67x	2.08%	194B
ZHONGJI INNOLIGHT CO., LTD.	40.1x	12.29x	31.26x	0.27%	180B
NOKIA OYJ	43.32x	2.78x	18.05x	1.38%	69.88B
MOTOROLA SOLUTIONS, INC.	31.88x	6.04x	17.67x	1.12%	70.2B
CIENA CORPORATION	88.51x	10.31x	47.59x	-.--%	65.22B
LUMENTUM HOLDINGS INC.	162.37x	20.9x	61.37x	-.--%	62.4B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.61x	2.75x	12.99x	3.12%	46.57B
Average	55.60x	9.19x	29.39x	1.04%	155.74B
Weighted average by Cap.	46.00x	9.49x	26.89x	1.02%