Valuation ZEAL Network SE OTC Markets

Stocks

Real-time OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

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	903.1	-	-
Change	-	-29.26%	14.54%	50.21%	2.47%	-18.63%	-	-
Enterprise Value (EV) ¹	784.5	583.4	662.7	1,067	1,079	857.7	831.2	798.5
Change	-	-25.64%	13.6%	61.05%	1.13%	-20.53%	-3.1%	-3.93%
P/E	82.9x	39.1x	56.4x	18.5x	26.6x	22.2x	17.9x	15.4x
PBR	2.35x	1.86x	2.78x	4.53x	4.81x	3.63x	3.33x	3x
PEG	-	0.8x	-3.1x	0x	-1x	-8.45x	0.7x	0.9x
Capitalization / Revenue	10.7x	5.98x	6.21x	5.76x	5.08x	3.56x	3.19x	2.81x
EV / Revenue	9.41x	5.55x	5.71x	5.67x	4.94x	3.38x	2.93x	2.48x
EV / EBITDA	28.3x	18.4x	20.1x	17.3x	15.7x	11.7x	9.54x	7.94x
EV / EBIT	41.2x	25.4x	28x	19.9x	17.9x	13.3x	10.5x	8.73x
EV / FCF	30.5x	21.6x	26.4x	14.3x	17.8x	20.2x	14.2x	11.5x
FCF Yield	3.28%	4.64%	3.79%	6.98%	5.62%	4.96%	7.04%	8.69%
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%	3.5%	4.04%	4.56%
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	42.80	42.80	42.80
Nbr of stocks (in thousands)	22,359	22,364	21,653	21,662	21,100	21,100	-	-
Announcement Date	3/24/22 A	3/23/23 A	3/20/24 A	3/26/25 A	3/24/26 A	-	-	-

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	16.02x	2.41x	5.14x	8.2%	2.06B
POLLARD BANKNOTE LIMITED	11.5x	0.92x	4.88x	-	329M
Average	13.76x	1.66x	5.01x	8.2%	1.19B
Weighted average by Cap.	15.40x	2.20x	5.11x	8.2%