Valuation Nexans Cinnober Boat

Stocks

Real-time Estimate Tradegate 13:39:25 05/10/2026 BST			5-day change	1st Jan Change
134.30 ^EUR	0.00%		0.00%	-

09-30	Cambi Names New CFO	MT
09-10	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,754	3,648	3,460	4,539	5,406	5,964	-	-
Change	-	-2.82%	-5.17%	31.2%	19.09%	10.32%	-	-
Enterprise Value (EV) ¹	3,828	3,830	3,674	5,220	5,672	6,672	6,395	6,045
Change	-	0.06%	-4.09%	42.09%	8.65%	17.64%	-4.16%	-5.48%
P/E	23.5x	15.4x	16.1x	16.8x	16x	19.3x	15.7x	12.7x
PBR	2.59x	2.22x	2.04x	2.5x	2.83x	2.74x	2.46x	2.17x
PEG	-	0.3x	-1.6x	0.6x	0.6x	-1.97x	0.7x	0.5x
Capitalization / Revenue	0.62x	0.54x	0.53x	0.64x	0.89x	0.89x	0.82x	0.78x
EV / Revenue	0.63x	0.57x	0.56x	0.74x	0.93x	0.99x	0.88x	0.79x
EV / EBITDA	8.27x	6.39x	5.63x	6.49x	7.8x	8.26x	6.82x	5.68x
EV / EBIT	12.8x	9.12x	8.5x	9.22x	12.9x	12.5x	9.97x	8.03x
EV / FCF	19.6x	15.6x	11.4x	13.1x	13.3x	20.7x	14.3x	11x
FCF Yield	5.09%	6.42%	8.79%	7.6%	7.49%	4.82%	7%	9.12%
Dividend per Share ²	1.2	2.1	2.3	2.6	2.9	3.127	3.493	3.806
Rate of return	1.4%	2.49%	2.9%	2.5%	2.31%	2.29%	2.56%	2.79%
EPS ²	3.66	5.47	4.92	6.2	7.84	7.073	8.692	10.71
Distribution rate	32.8%	38.4%	46.7%	41.9%	37%	44.2%	40.2%	35.5%
Net sales ¹	6,054	6,745	6,512	7,078	6,098	6,715	7,296	7,631
EBITDA ¹	463	599	652	804	727.6	808	937.2	1,064
EBIT ¹	299	420	432	566	439	533.5	641.7	753.1
Net income ¹	164	245	221	279	352	306.3	386.8	472.5
Net Debt ¹	74	182	214	681	266	708.5	431	80.56
Reference price ²	85.85	84.45	79.25	104.20	125.80	136.40	136.40	136.40
Nbr of stocks (in thousands)	43,730	43,202	43,658	43,564	42,974	43,724	-	-
Announcement Date	16/02/22	15/02/23	15/02/24	19/02/25	19/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIEMENS AG	25.5x	3.02x	16.49x	2.03%	239B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.73x	7.84x	3.64%	203B
SCHNEIDER ELECTRIC SE	31.75x	4.07x	18.74x	1.54%	192B
EATON CORPORATION PLC	38.88x	5.73x	24.04x	1.01%	169B
DELTA ELECTRONICS, INC.	46x	6.17x	27.61x	1.08%	154B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.61x	0.88%	102B
VERTIV HOLDINGS CO.	41.78x	6.87x	27.57x	0.1%	97.09B
DELTA ELECTRONICS (THAILAND)	93.76x	11.62x	66.36x	0.33%	96.97B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.05x	21.73x	1.03%	94.64B
Average	39.45x	5.30x	25.78x	1.29%	149.75B
Weighted average by Cap.	35.66x	4.75x	22.86x	1.55%