Valuation Apple CINNOBER BOAT

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:00:00 17/06/2026 BST			5-day change	1st Jan Change
299.63 ^USD	0.00%		0.00%	-

12:22am	Intel Begins Production of Advanced 18A-P Chip Node, Inching Closer to Apple Deal, CNBC Reports	MT
06-16	EARNINGS AND TRADING: MediaZest revenue grows 40% as profit surges	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,402,990	2,438,897	2,664,542	3,463,350	3,791,126	4,395,044	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	15.93%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,325,160	4,298,262	4,265,794
Change	-	2.25%	9.36%	30.6%	10.08%	15.11%	-0.62%	-0.76%
P/E Ratio	25.9x	24.8x	27.8x	37.5x	34.2x	34.2x	31x	27.6x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	41.2x	29.8x	19.4x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2x	3x	2.2x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.19x	8.48x	7.88x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.04x	8.29x	7.64x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	25.6x	23.6x	21.5x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	27.8x	25.7x	23.1x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	30.9x	28x	25.6x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.24%	3.57%	3.91%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.07	1.117	1.168
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.36%	0.37%	0.39%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.757	9.667	10.86
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.6%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	478,293	518,463	558,083
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,742	181,996	198,361
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,480	167,144	184,686
Net income ¹	94,680	99,803	96,995	93,736	112,010	128,764	139,710	153,758
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-69,884	-96,783	-129,251
Reference price ²	145.37	151.76	170.43	227.79	255.46	299.24	299.24	299.24
Nbr of stocks (in thousands)	16,530,166	16,070,752	15,634,232	15,204,137	14,840,390	14,687,356	-	-
Announcement Date	28/10/21	27/10/22	02/11/23	31/10/24	30/10/25	-	-	-

¹USD in Million²USD

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.($)
XIAOMI CORPORATION	22.56x	0.91x	11.26x	-.--%	86.21B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	16.36x	0.72x	10.13x	2.35%	9.14B
WINGTECH TECHNOLOGY CO.,LTD	7.72x	1.54x	2.78x	0.88%	3.3B
Average	15.55x	1.06x	8.06x	1.08%	32.88B
Weighted average by Cap.	21.49x	0.91x	10.88x	0.25%