Valuation ZEAL Network SE Xetra

Stocks

End-of-day quote Xetra Other stock markets 05/02/2024			5-day change	1st Jan Change
30.65 ^EUR	-0.65%		+0.16%	-7.96%

07-09	Sevencanyon Limited, ZEAL Network SE - M&A Call
07-09	Zeal Network to Assume Full Ownership of SevenCanyon	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	889.9	629.5	721	1,083	1,110	922.1	-	-
Change	-	-29.26%	14.54%	50.21%	2.47%	-16.92%	-	-
Enterprise Value (EV) ¹	784.5	583.4	662.7	1,067	1,079	877.3	860.2	825.8
Change	-	-25.64%	13.6%	61.05%	1.13%	-18.72%	-1.95%	-4%
P/E	82.9x	39.1x	56.4x	18.5x	26.6x	22.5x	17.9x	15.3x
PBR	2.35x	1.86x	2.78x	4.53x	4.81x	3.7x	3.39x	3.05x
PEG	-	0.8x	-3.1x	0x	-1x	-11.62x	0.7x	0.9x
Capitalization / Revenue	10.7x	5.98x	6.21x	5.76x	5.08x	3.59x	3.14x	2.74x
EV / Revenue	9.41x	5.55x	5.71x	5.67x	4.94x	3.42x	2.93x	2.45x
EV / EBITDA	28.3x	18.4x	20.1x	17.3x	15.7x	12x	9.55x	7.92x
EV / EBIT	41.2x	25.4x	28x	19.9x	17.9x	13.4x	10.6x	8.75x
EV / FCF	30.5x	21.6x	26.4x	14.3x	17.8x	20.9x	14.4x	11.5x
FCF Yield	3.28%	4.64%	3.79%	6.98%	5.62%	4.77%	6.94%	8.69%
Dividend per Share ²	1	1	1.1	1.3	1.4	1.496	1.766	2
Rate of return	2.51%	3.55%	3.3%	2.6%	2.66%	3.42%	4.04%	4.58%
EPS ²	0.48	0.72	0.59	2.7	1.98	1.942	2.438	2.858
Distribution rate	208%	139%	186%	48.1%	70.7%	77%	72.4%	70%
Net sales ¹	83.33	105.2	116	188.2	218.5	256.6	294	336.6
EBITDA ¹	27.73	31.66	32.9	61.86	68.82	73	90.1	104.2
EBIT ¹	19.04	22.93	23.65	53.66	60.14	65.32	81.17	94.36
Net income ¹	10.79	15.96	12.85	58.39	41.71	41.25	51.93	60.7
Net Debt ¹	-105.4	-46.17	-58.32	-15.8	-30.53	-44.8	-61.88	-96.3
Reference price ²	39.80	28.15	33.30	50.00	52.60	43.70	43.70	43.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRIGHTSTAR LOTTERY PLC	15.92x	2.35x	5.03x	8.76%	1.93B
POLLARD BANKNOTE LIMITED	11.77x	0.94x	4.97x	-	339M
Average	13.85x	1.64x	5.00x	8.76%	1.13B
Weighted average by Cap.	15.30x	2.14x	5.02x	8.76%