Valuation ZEAL Network SE

Equities

Real-time Estimate Tradegate Other stock markets 12:30:00 11/05/2026 BST			5-day change	1st Jan Change
49.40 ^EUR	-1.59%		+0.20%	-6.27%

05-06	ZEAL Network SE Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-06	ZEAL Network SE, Q1 2026 Earnings Call, May 06, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	889.9	629.5	721	1,083	1,110	1,059	-	-
Change	-	-29.26%	14.54%	50.21%	2.47%	-4.56%	-	-
Enterprise Value (EV) ¹	784.5	583.4	662.7	1,067	1,079	1,014	987.3	954.7
Change	-	-25.64%	13.6%	61.05%	1.13%	-6.06%	-2.62%	-3.31%
P/E ratio	82.9x	39.1x	56.4x	18.5x	26.6x	26x	21x	18x
PBR	2.35x	1.86x	2.78x	4.53x	4.81x	4.25x	3.9x	3.52x
PEG	-	0.8x	-3.1x	0x	-1x	-9.9x	0.9x	1.1x
Capitalization / Revenue	10.7x	5.98x	6.21x	5.76x	5.08x	4.22x	3.74x	3.29x
EV / Revenue	9.41x	5.55x	5.71x	5.67x	4.94x	4.04x	3.49x	2.97x
EV / EBITDA	28.3x	18.4x	20.1x	17.3x	15.7x	13.9x	11.3x	9.5x
EV / EBIT	41.2x	25.4x	28x	19.9x	17.9x	15.7x	12.4x	10.4x
EV / FCF	30.5x	21.6x	26.4x	14.3x	17.8x	23.8x	16.9x	13.8x
FCF Yield	3.28%	4.64%	3.79%	6.98%	5.62%	4.19%	5.92%	7.27%
Dividend per Share ²	1	1	1.1	1.3	1.4	1.498	1.73	1.952
Rate of return	2.51%	3.55%	3.3%	2.6%	2.66%	2.98%	3.45%	3.89%
EPS ²	0.48	0.72	0.59	2.7	1.98	1.928	2.393	2.784
Distribution rate	208%	139%	186%	48.1%	70.7%	77.7%	72.3%	70.1%
Net sales ¹	83.33	105.2	116	188.2	218.5	251	283.2	322
EBITDA ¹	27.73	31.66	32.9	61.86	68.82	73	87.14	100.5
EBIT ¹	19.04	22.93	23.65	53.66	60.14	64.46	79.4	91.52
Net income ¹	10.79	15.96	12.85	58.39	41.71	40.74	50.98	59.1
Net Debt ¹	-105.4	-46.17	-58.32	-15.8	-30.53	-45.35	-71.9	-104.6
Reference price ²	39.80	28.15	33.30	50.00	52.60	50.20	50.20	50.20
Nbr of stocks (in thousands)	22,359	22,364	21,653	21,662	21,100	21,100	-	-
Announcement Date	24/03/22	23/03/23	20/03/24	26/03/25	24/03/26	-	-	-

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.($)
ZEAL NETWORK SE	26.04x	4.04x	13.89x	2.98%	1.25B
BRIGHTSTAR LOTTERY PLC	16.04x	2.56x	5.48x	7.01%	2.41B
POLLARD BANKNOTE LIMITED	8.79x	0.95x	4.52x	-	355M
Average	16.96x	2.52x	7.96x	5%	1.34B
Weighted average by Cap.	18.51x	2.88x	8.01x	5.64%