Valuation Incap Oyj

Stocks

Market Closed - Nasdaq Helsinki 17:00:00 30/09/2026 BST			5-day change	1st Jan Change
8.420 ^EUR	+4.21%		+0.84%	-14.26%

08-10	Incap Oyj commences an Equity Buyback Plan for 1,471,860 shares, representing 5% of its issued share capital, under the authorization approved on May 20, 2026.	CI
08-05	Electronics Manufacturer Incap Starts Up to EUR15 Million Share Buyback	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	459.2	500.8	228.1	301.4	289.2	246.3	-	-
Change	-	9.06%	-54.44%	32.13%	-4.07%	-14.82%	-	-
Enterprise Value (EV) ¹	461.2	514.7	219.9	260.5	236.3	237.6	226.1	193.6
Change	-	11.6%	-57.26%	18.45%	-9.3%	0.56%	-4.86%	-14.35%
P/E	21.8x	18.2x	11.4x	13.3x	20.9x	15x	11.3x	10.1x
PBR	7.3x	5.72x	2.13x	2.27x	2.13x	1.66x	1.46x	1.24x
PEG	-	0.6x	-0.4x	1x	-0.5x	0.8x	0.3x	0.8x
Capitalization / Revenue	2.7x	1.9x	1.03x	1.31x	1.35x	0.88x	0.77x	0.72x
EV / Revenue	2.72x	1.95x	0.99x	1.13x	1.1x	0.85x	0.71x	0.57x
EV / EBITDA	15.8x	12x	6.24x	7.29x	7.38x	6.9x	5.48x	4.37x
EV / EBIT	17.2x	12.9x	7.19x	8.65x	9.07x	9.26x	7.09x	5.52x
EV / FCF	89.6x	-82x	5.82x	7.89x	12.9x	-15.8x	13.5x	8.59x
FCF Yield	1.12%	-1.22%	17.2%	12.7%	7.73%	-6.34%	7.43%	11.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.72	0.94	0.68	0.77	0.47	0.56	0.745	0.835
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	169.8	263.8	221.6	230.1	214.6	280.1	319.8	340.8
EBITDA ¹	29.26	42.77	35.22	35.74	32.03	34.45	41.25	44.35
EBIT ¹	26.8	40	30.6	30.11	26.05	25.65	31.9	35.05
Net income ¹	21.1	27.6	19.82	22.73	13.97	16.55	21.5	23.85
Net Debt ¹	2	13.88	-8.2	-40.92	-52.88	-8.7	-20.25	-52.7
Reference price ²	15.700	17.100	7.750	10.240	9.820	8.420	8.420	8.420
Nbr of stocks (in thousands)	29,247	29,285	29,437	29,437	29,448	29,255	-	-
Announcement Date	24/02/22	22/02/23	22/02/24	28/02/25	26/02/26	-	-	-

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.($)
INCAP OYJ	14.43x	0.81x	6.61x	-	268M
SIEMENS AG	25.89x	3.07x	16.76x	1.99%	245B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.85x	1.7x	7.71x	3.7%	201B
SCHNEIDER ELECTRIC SE	31.16x	3.99x	18.43x	1.57%	189B
EATON CORPORATION PLC	38.63x	5.7x	24.02x	1.02%	168B
DELTA ELECTRONICS, INC.	44.78x	6.01x	26.92x	1.11%	150B
TRANE TECHNOLOGIES PLC	30.13x	4.33x	21.22x	0.9%	100B
DELTA ELECTRONICS (THAILAND)	94.12x	11.66x	66.62x	0.33%	97.28B
VERTIV HOLDINGS CO.	41.1x	6.76x	27.17x	0.1%	95.61B
JOHNSON CONTROLS INTERNATIONAL PLC	31.22x	3.89x	20.87x	1.08%	90.51B
Average	36.53x	4.79x	23.63x	1.31%	133.66B
Weighted average by Cap.	35.28x	4.69x	22.67x	1.57%