Valuation Eiffage Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

08-07	Paris continues its climb to new highs
08-04	French and Benelux Factors to Watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,977	8,763	9,358	8,090	11,781	11,286	-	-
Change	-	-2.38%	6.79%	-13.55%	45.63%	-4.2%	-	-
Enterprise Value (EV) ¹	19,431	18,929	19,274	17,504	20,329	19,720	18,799	17,749
Change	-	-2.58%	1.82%	-9.18%	16.14%	-3%	-4.67%	-5.59%
P/E	11.3x	9.72x	9.11x	7.65x	11.1x	10.5x	9.32x	8.82x
PBR	1.59x	1.46x	1.47x	1.24x	1.84x	1.41x	1.27x	1.18x
PEG	-	0.5x	0.7x	1.94x	-20.48x	4.33x	0.7x	1.57x
Capitalization / Revenue	0.47x	0.42x	0.43x	0.35x	0.47x	0.43x	0.42x	0.41x
EV / Revenue	1.01x	0.92x	0.88x	0.75x	0.8x	0.76x	0.7x	0.65x
EV / EBITDA	6.12x	5.43x	5.05x	4.45x	4.84x	4.54x	4.21x	3.87x
EV / EBIT	10.1x	8.56x	8.02x	7.07x	7.81x	7.35x	6.74x	6.15x
EV / FCF	11.5x	9.81x	7.85x	6.31x	9.66x	11.8x	10.4x	9.16x
FCF Yield	8.73%	10.2%	12.7%	15.8%	10.4%	8.51%	9.6%	10.9%
Dividend per Share ²	3.1	3.6	4.1	4.7	4.8	5.091	5.664	6.139
Rate of return	3.43%	3.92%	4.23%	5.55%	3.92%	4.29%	4.77%	5.17%
EPS ²	7.98	9.46	10.65	11.07	11.01	11.28	12.74	13.46
Distribution rate	38.8%	38.1%	38.5%	42.5%	43.6%	45.1%	44.5%	45.6%
Net sales ¹	19,197	20,687	21,832	23,429	25,313	26,072	26,887	27,471
EBITDA ¹	3,177	3,484	3,815	3,934	4,197	4,341	4,462	4,590
EBIT ¹	1,919	2,212	2,403	2,476	2,603	2,683	2,790	2,888
Net income ¹	777	896	1,013	1,041	1,022	1,080	1,225	1,297
Net Debt ¹	10,454	10,166	9,916	9,414	8,548	8,434	7,513	6,463
Reference price ²	90.46	91.92	97.02	84.72	122.40	118.70	118.70	118.70
Nbr of stocks (in thousands)	99,237	95,337	96,454	95,491	96,252	95,082	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	26/02/25	25/02/26	-	-	-

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.($)
QUANTA SERVICES, INC.	63.05x	2.86x	27.37x	0.06%	109B
VINCI	13.2x	1.12x	6.11x	4.43%	76.99B
COMFORT SYSTEMS USA, INC.	38.82x	4.91x	26.64x	0.17%	66.1B
LARSEN & TOUBRO LIMITED	27.29x	2.09x	20.49x	1.11%	58.65B
FERROVIAL N.V.	56.72x	4.51x	28.53x	1.59%	45.96B
HOCHTIEF AG	30.46x	0.75x	12.43x	2.03%	38.19B
EMCOR GROUP, INC.	26.33x	1.81x	16.66x	0.18%	38.05B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.39x	0.52x	8.21x	2.32%	34.89B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.44x	0.3x	5.96x	6.34%	26.73B
Average	31.74x	2.10x	16.93x	2.03%	54.91B
Weighted average by Cap.	36.03x	2.38x	18.76x	1.68%