Valuation Outotec CINNOBER BOAT

Stocks

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

07-14	BlackRock cuts its stake in Metso	FW
07-09	Ålandsbanken sees a strong second quarter for industrial companies	FW

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	12,629	-	-
Change	-	2.52%	-4.52%	-1.9%	66.81%	1.85%	-	-
Enterprise Value (EV) ¹	8,211	8,620	8,461	8,607	13,492	13,558	13,291	13,077
Change	-	4.99%	-1.84%	1.72%	56.76%	0.49%	-1.98%	-1.61%
P/E	22.8x	26.7x	13.9x	22.5x	29.4x	21.4x	18.1x	16.1x
PBR	3.44x	3.38x	2.9x	2.86x	4.65x	4.32x	3.88x	3.49x
PEG	-	-2.2x	0.2x	-0.6x	1.1x	0.5x	1x	1.3x
Capitalization / Revenue	1.83x	1.5x	1.41x	1.53x	2.37x	2.24x	2.07x	1.94x
EV / Revenue	1.94x	1.63x	1.57x	1.77x	2.57x	2.4x	2.18x	2.01x
EV / EBITDA	12.8x	10.5x	8.63x	9.53x	14.4x	12.9x	11.2x	9.99x
EV / EBIT	15x	11.8x	9.54x	10.7x	16.3x	14.9x	12.7x	11.3x
EV / FCF	19.7x	663x	64.1x	59.8x	21.5x	26.7x	19.3x	17.6x
FCF Yield	5.08%	0.15%	1.56%	1.67%	4.65%	3.75%	5.17%	5.67%
Dividend per Share ²	0.24	0.3	0.36	0.38	0.4	0.4284	0.4858	0.5335
Rate of return	2.57%	3.12%	3.93%	4.23%	2.67%	2.81%	3.19%	3.5%
EPS ²	0.41	0.36	0.66	0.4	0.51	0.7126	0.8406	0.9467
Distribution rate	58.5%	83.3%	54.5%	95%	78.4%	60.1%	57.8%	56.4%
Net sales ¹	4,236	5,295	5,390	4,863	5,240	5,641	6,106	6,515
EBITDA ¹	642	821	981	903	935	1,052	1,188	1,309
EBIT ¹	547	731	887	804	829	912.5	1,044	1,156
Net income ¹	342	301	543	329	423	588.5	696	782.2
Net Debt ¹	470	684	884	1,173	1,092	929.7	661.8	447.8
Reference price ²	9.35	9.61	9.17	8.98	14.98	15.25	15.25	15.25
Nbr of stocks (in thousands)	828,047	825,636	826,328	827,810	827,761	828,113	-	-
Announcement Date	10/02/22	17/02/23	16/02/24	13/02/25	12/02/26	-	-	-

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.($)
PACCAR INC	22.17x	2.05x	16.78x	2.5%	66.66B
DAIMLER TRUCK HOLDING AG	13.55x	1.11x	11.53x	4.27%	37.22B
KOMATSU LTD.	15.58x	1.52x	8.66x	2.99%	35.34B
EPIROC AB	30.32x	4.45x	17.64x	1.63%	29.91B
KUBOTA CORPORATION	13.63x	1.53x	10.52x	1.93%	19.06B
KNORR-BREMSE AG	23.64x	2.19x	11.95x	2.03%	19.11B
EXOR N.V.	13.51x	-	-	0.72%	16.09B
CNH INDUSTRIAL N.V.	26.89x	0.85x	16.29x	2.46%	13.14B
ASHOK LEYLAND LIMITED	23.94x	1.95x	14.98x	2.09%	9.44B
Average	20.36x	1.96x	13.54x	2.29%	27.33B
Weighted average by Cap.	20.12x	2.02x	13.77x	2.52%