Valuation Manitou Group LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets 13:47:12 03/12/2015 GMT			5-day change	1st Jan Change
15.00 ^EUR	-.--%		-.--%	-

07-30	Manitou BF SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-24	Germany's BF.capital targets Italy expansion in private debt	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,054	949	887.7	642.1	738.6	841.8	-	-
Change	-	-10%	-6.46%	-27.67%	15.02%	13.98%	-	-
Enterprise Value (EV) ¹	1,060	1,170	1,285	1,046	989	1,125	1,138	1,132
Change	-	10.35%	9.87%	-18.58%	-5.48%	13.75%	1.13%	-0.53%
P/E	12.1x	17.3x	6.19x	5.28x	10.8x	9.48x	7.53x	6.86x
PBR	1.41x	1.2x	0.99x	0.66x	0.76x	0.83x	0.77x	0.72x
PEG	-	-0.5x	0x	-0.3x	-0.2x	0.3x	0.3x	0.71x
Capitalization / Revenue	0.56x	0.4x	0.31x	0.24x	0.29x	0.31x	0.3x	0.29x
EV / Revenue	0.57x	0.5x	0.45x	0.39x	0.39x	0.41x	0.4x	0.38x
EV / EBITDA	5.97x	8.38x	4.72x	3.82x	4.32x	4.71x	4.23x	3.95x
EV / EBIT	8.57x	13.8x	6.07x	5.26x	6.93x	7.49x	6.39x	5.93x
EV / FCF	12x	51.7x	-8.15x	7.63x	7.5x	-24.9x	19.8x	13.7x
FCF Yield	8.34%	1.93%	-12.3%	13.1%	13.3%	-4.01%	5.05%	7.32%
Dividend per Share ²	0.8	0.63	1.35	1.25	0.75	0.8593	1.092	1.203
Rate of return	2.9%	2.54%	5.82%	7.45%	3.89%	3.91%	4.96%	5.47%
EPS ²	2.27	1.43	3.75	3.18	1.79	2.322	2.923	3.206
Distribution rate	35.2%	44.1%	36%	39.3%	41.9%	37%	37.3%	37.5%
Net sales ¹	1,875	2,362	2,871	2,657	2,564	2,754	2,849	2,951
EBITDA ¹	177.5	139.5	272.3	274.1	229.1	238.8	269.2	286.6
EBIT ¹	123.7	84.64	211.6	199	142.6	150.2	178	190.9
Net income ¹	86.76	54.72	143.4	121.9	68.42	88.03	113.8	128.7
Net Debt ¹	5.543	220.7	397.4	404.2	250.4	283.1	295.9	289.9
Reference price ²	27.55	24.80	23.20	16.78	19.30	22.00	22.00	22.00
Nbr of stocks (in thousands)	38,271	38,265	38,263	38,266	38,268	38,266	-	-
Announcement Date	03/03/22	02/03/23	06/03/24	05/03/25	13/03/26	-	-	-

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 (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
METSO OYJ	22.78x	2.54x	13.69x	2.64%	15.35B
CNH INDUSTRIAL N.V.	25.94x	0.83x	15.82x	2.55%	12.71B
Average	20.26x	2.04x	13.48x	2.3%	29.32B
Weighted average by Cap.	20.11x	2.06x	13.89x	2.49%