Valuation Alten CINNOBER BOAT

Stocks

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

07-29	Alten: Back in the Green !
07-29	U.S. Futures Mixed, European Stocks Rise	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,375	3,966	4,648	2,751	2,527	2,631	-	-
Change	-	-26.22%	17.2%	-40.81%	-8.16%	4.14%	-	-
Enterprise Value (EV) ¹	5,155	3,786	4,607	2,742	2,359	2,258	2,095	1,894
Change	-	-26.56%	21.66%	-40.48%	-13.99%	-4.24%	-7.22%	-9.61%
P/E	26.3x	8.84x	20x	14.9x	23.8x	12.1x	10.6x	9.93x
PBR	3.78x	2.17x	2.29x	1.24x	1.14x	1.12x	1.02x	0.94x
PEG	-	0x	-0.4x	-0.7x	-0.6x	0x	0.7x	1.54x
Capitalization / Revenue	1.84x	1.05x	1.14x	0.66x	0.62x	0.62x	0.6x	0.57x
EV / Revenue	1.76x	1x	1.13x	0.66x	0.58x	0.54x	0.48x	0.41x
EV / EBITDA	13.1x	8.04x	10.1x	6.12x	5.38x	4.79x	4.15x	3.48x
EV / EBIT	16.1x	9.71x	13.1x	7.7x	7.53x	6.11x	5.2x	4.37x
EV / FCF	32.6x	25.5x	31.4x	8.23x	9.83x	9.54x	8.91x	7.08x
FCF Yield	3.07%	3.93%	3.18%	12.2%	10.2%	10.5%	11.2%	14.1%
Dividend per Share ²	1	1.5	1.5	1.5	1.5	1.703	1.798	1.795
Rate of return	0.63%	1.28%	1.11%	1.9%	2.07%	2.24%	2.37%	2.37%
EPS ²	6.03	13.21	6.74	5.32	3.04	6.269	7.177	7.641
Distribution rate	16.6%	11.4%	22.3%	28.2%	49.3%	27.2%	25.1%	23.5%
Net sales ¹	2,925	3,783	4,069	4,143	4,099	4,220	4,400	4,619
EBITDA ¹	392.3	470.7	454.5	448.3	438	471.6	504.5	544.7
EBIT ¹	319.9	389.9	350.5	356.3	313.3	369.8	402.6	433.4
Net income ¹	207.8	457.6	233.2	186.4	106.9	236.4	248.5	260.7
Net Debt ¹	-219.8	-179.7	-41.54	-8.97	-168.1	-372.8	-535.9	-737.2
Reference price ²	158.50	116.80	134.60	79.05	72.45	75.85	75.85	75.85
Nbr of stocks (in thousands)	33,913	33,956	34,533	34,801	34,874	34,690	-	-
Announcement Date	22/02/22	24/02/23	22/02/24	20/02/25	24/02/26	-	-	-

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.($)
IBM	22.47x	3.65x	12.74x	2.98%	209B
ACCENTURE PLC	12.82x	1.42x	7.44x	3.75%	99.92B
SNOWFLAKE INC.	-99.09x	15.69x	90.82x	-.--%	103B
TATA CONSULTANCY SERVICES LTD.	15.87x	2.9x	10.97x	5.18%	92.16B
RELX PLC	22.58x	5.8x	14.27x	2.54%	62.81B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	49B
FUJITSU LIMITED	21.96x	1.78x	11.22x	1.35%	42.45B
HCL TECHNOLOGIES LIMITED	18.31x	2.35x	11.27x	4.72%	38.34B
NEC CORPORATION	20.58x	1.52x	9.59x	0.92%	41.61B
Average	5.63x	4.15x	19.74x	2.96%	82.06B
Weighted average by Cap.	2.50x	4.73x	22.29x	2.93%