Valuation Frequentis AG

Stocks

Market Closed - Xetra 19:35:59 02/10/2026 +04			5-day change	1st Jan Change
67.40 ^EUR	+3.85%		+1.66%	-7.42%

09-01	Frequentis AG commences an Equity Buyback Plan, under the authorization approved on June 19, 2026.	CI
08-07	Frequentis AG Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	355.5	379.4	362.5	356.9	966.5	894.7	-	-
Change	-	6.72%	-4.44%	-1.54%	170.77%	-7.43%	-	-
Enterprise Value (EV) ¹	355.5	327.6	315.5	324.5	876	774.7	772.9	728.8
Change	-	-7.85%	-3.7%	2.86%	169.95%	-11.56%	-0.23%	-5.71%
P/E	17.9x	20.3x	19.6x	16.3x	34.3x	27x	23x	19.6x
PBR	-	2.62x	2.36x	2.08x	4.99x	3.91x	3.36x	2.87x
PEG	-	-3.38x	-13.82x	0.9x	1.2x	1.5x	1.3x	1.1x
Capitalization / Revenue	1.07x	0.98x	0.85x	0.74x	1.67x	1.33x	1.19x	1.08x
EV / Revenue	1.07x	0.85x	0.74x	0.68x	1.51x	1.15x	1.03x	0.88x
EV / EBITDA	7.64x	7.18x	7.14x	5.99x	13.1x	10.7x	9.44x	7.87x
EV / EBIT	12.3x	11.7x	11.9x	10.1x	18.7x	16x	13.7x	11x
EV / FCF	14.7x	79.6x	22.7x	27.1x	24.8x	31.8x	22.9x	17.2x
FCF Yield	6.79%	1.26%	4.41%	3.68%	4.03%	3.14%	4.37%	5.81%
Dividend per Share ²	0.15	0.2	0.244	0.27	0.3	0.3464	0.41	0.5026
Rate of return	0.56%	0.7%	0.89%	1%	0.41%	0.51%	0.61%	0.75%
EPS ²	1.5	1.41	1.39	1.65	2.12	2.494	2.929	3.435
Distribution rate	10%	14.2%	17.6%	16.4%	14.2%	13.9%	14%	14.6%
Net sales ¹	333.5	386	427.5	480.3	580.1	674.3	750.3	828.7
EBITDA ¹	46.51	45.6	44.2	54.13	66.94	72.55	81.89	92.57
EBIT ¹	28.97	28.1	26.6	32.1	46.75	48.45	56.6	66.03
Net income ¹	19.97	18.72	18.42	22	28.31	33.12	38.89	45.7
Net Debt ¹	-	-51.78	-47.06	-32.46	-90.54	-120	-121.8	-166
Reference price ²	26.80	28.60	27.30	26.90	72.80	67.40	67.40	67.40
Nbr of stocks (in thousands)	13,265	13,265	13,279	13,269	13,276	13,275	-	-
Announcement Date	05/04/22	12/04/23	09/04/24	08/04/25	09/04/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FREQUENTIS AG	27.03x	1.15x	10.68x	0.51%	1.01B
CISCO SYSTEMS, INC.	27.35x	6.12x	15.86x	1.52%	442B
ARISTA NETWORKS, INC.	54.37x	19.43x	38.99x	-.--%	262B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	172B
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.29x	20.02x	0.47%	142B
LUMENTUM HOLDINGS INC.	50.78x	15.11x	33.34x	-.--%	97.36B
MOTOROLA SOLUTIONS, INC.	32.37x	6.32x	18.32x	1.08%	74.04B
NOKIA OYJ	43.86x	2.38x	15.39x	1.61%	59.28B
CIENA CORPORATION	67.47x	8.72x	38.58x	-.--%	55.5B
GARMIN LTD.	28.07x	6.34x	21.17x	1.47%	54.22B
Average	37.67x	7.47x	22.64x	0.9%	135.95B
Weighted average by Cap.	35.73x	8.83x	23.02x	1.03%