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%

05-20	ZEAL Network SE Elects Dr. Hans-Holger Albrecht to the Supervisory Board	CI
05-06	ZEAL Network SE Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	928.4	-	-
Change	-	-29.26%	14.54%	50.21%	2.47%	-16.35%	-	-
Enterprise Value (EV) ¹	784.5	583.4	662.7	1,067	1,079	883	856.5	823.8
Change	-	-25.64%	13.6%	61.05%	1.13%	-18.19%	-3.01%	-3.81%
P/E Ratio	82.9x	39.1x	56.4x	18.5x	26.6x	23.1x	18.6x	16x
PBR	2.35x	1.86x	2.78x	4.53x	4.81x	3.77x	3.46x	3.12x
PEG	-	0.8x	-3.1x	0x	-1x	-8.8x	0.8x	1x
Capitalization / Revenue	10.7x	5.98x	6.21x	5.76x	5.08x	3.66x	3.28x	2.88x
EV / Revenue	9.41x	5.55x	5.71x	5.67x	4.94x	3.48x	3.02x	2.56x
EV / EBITDA	28.3x	18.4x	20.1x	17.3x	15.7x	12.1x	9.83x	8.2x
EV / EBIT	41.2x	25.4x	28x	19.9x	17.9x	13.7x	10.8x	9x
EV / FCF	30.5x	21.6x	26.4x	14.3x	17.8x	20.8x	14.6x	11.9x
FCF Yield	3.28%	4.64%	3.79%	6.98%	5.62%	4.82%	6.83%	8.43%
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%	3.37%	3.89%	4.39%
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	253.8	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	44.50	44.50	44.50
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	17.12x	2.47x	5.27x	7.67%	2.21B
POLLARD BANKNOTE LIMITED	10.66x	0.87x	4.58x	-	309M
Average	13.89x	1.67x	4.93x	7.67%	1.26B
Weighted average by Cap.	16.33x	2.27x	5.19x	7.67%