Valuation Outotec CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-29	Goldman Sachs raises Metso price target to €19.50 (€18.80), reiterates buy - BN	FW
07-27	Global markets live: Nvidia, Coca-Cola, Rocket Lab, KKR, OpenAI…

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,741	7,936	7,577	7,434	12,400	13,341	-	-
Change	-	2.52%	-4.52%	-1.9%	66.81%	7.59%	-	-
Enterprise Value (EV) ¹	8,211	8,620	8,461	8,607	13,492	14,339	14,047	13,792
Change	-	4.99%	-1.84%	1.72%	56.76%	6.28%	-2.04%	-1.81%
P/E	22.8x	26.7x	13.9x	22.5x	29.4x	22.8x	19x	16.6x
PBR	3.44x	3.38x	2.9x	2.86x	4.65x	4.63x	4.14x	3.68x
PEG	-	-2.2x	0.2x	-0.6x	1.1x	0.6x	1x	1.2x
Capitalization / Revenue	1.83x	1.5x	1.41x	1.53x	2.37x	2.36x	2.17x	2.02x
EV / Revenue	1.94x	1.63x	1.57x	1.77x	2.57x	2.54x	2.29x	2.09x
EV / EBITDA	12.8x	10.5x	8.63x	9.53x	14.4x	13.7x	11.7x	10.4x
EV / EBIT	15x	11.8x	9.54x	10.7x	16.3x	15.6x	13.3x	11.7x
EV / FCF	19.7x	663x	64.1x	59.8x	21.5x	29.4x	19.7x	18.5x
FCF Yield	5.08%	0.15%	1.56%	1.67%	4.65%	3.4%	5.07%	5.41%
Dividend per Share ²	0.24	0.3	0.36	0.38	0.4	0.4256	0.485	0.5352
Rate of return	2.57%	3.12%	3.93%	4.23%	2.67%	2.64%	3.01%	3.32%
EPS ²	0.41	0.36	0.66	0.4	0.51	0.707	0.8467	0.9678
Distribution rate	58.5%	83.3%	54.5%	95%	78.4%	60.2%	57.3%	55.3%
Net sales ¹	4,236	5,295	5,390	4,863	5,240	5,644	6,141	6,594
EBITDA ¹	642	821	981	903	935	1,048	1,199	1,329
EBIT ¹	547	731	887	804	829	920.3	1,058	1,174
Net income ¹	342	301	543	329	423	585.1	701.7	801.2
Net Debt ¹	470	684	884	1,173	1,092	997.9	705.8	451.2
Reference price ²	9.35	9.61	9.17	8.98	14.98	16.11	16.11	16.11
Nbr of stocks (in thousands)	828,047	825,636	826,328	827,810	827,761	828,113	-	-
Announcement Date	10/2/22	17/2/23	16/2/24	13/2/25	12/2/26	-	-	-

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.($)
PACCAR INC	22.26x	2.11x	17.33x	2.44%	69.84B
DAIMLER TRUCK HOLDING AG	14.51x	1.18x	12.01x	3.85%	42.75B
KOMATSU LTD.	16.4x	1.62x	9.25x	2.81%	39.13B
EPIROC AB	29.89x	4.36x	17.43x	1.67%	29.52B
KUBOTA CORPORATION	13.6x	1.53x	10.5x	1.93%	19.4B
KNORR-BREMSE AG	23.48x	2.16x	11.82x	2.07%	19.08B
EXOR N.V.	13.46x	-	-	0.72%	16.13B
CNH INDUSTRIAL N.V.	25.94x	0.83x	15.82x	2.55%	12.71B
ASHOK LEYLAND LIMITED	23.94x	1.91x	15.22x	2.14%	10.23B
Average	20.39x	1.96x	13.67x	2.24%	28.75B
Weighted average by Cap.	20.11x	2.02x	13.96x	2.46%