Valuation Esso CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 00:02:01 17/06/2026 +04			5-day change	1st Jan Change
47.98 ^EUR	0.00%		0.00%	-

04-20	North Atlantic Energies to record asset impairment for 2025
03-19	North Atlantic Energies postpones publication of financial statements

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	293.1	165.8	183.8	606.7	705.1	1,393
Change	-	-43.42%	10.85%	230.07%	16.21%	97.63%
Enterprise Value (EV) ¹	-132.9	189.8	-186.7	1,381	-301.5	-85.66
Change	-	242.82%	-198.34%	839.68%	-121.84%	71.59%
P/E Ratio	12.7x	-0.22x	0.32x	0.84x	1.04x	13.1x
PBR	0.32x	0.98x	0.23x	0.34x	0.3x	0.62x
PEG	-	0x	-0x	0x	-0.18x	-0.2x
Capitalization / Revenue	0.02x	0.02x	0.01x	0.02x	0.04x	0.08x
EV / Revenue	-0.01x	0.02x	-0.01x	0.06x	-0.02x	-0x
EV / EBITDA	-1.14x	-0.46x	-0.27x	1.27x	-0.38x	-1.27x
EV / EBIT	-11.6x	-0.37x	-0.3x	1.36x	-0.42x	-45.1x
EV / FCF	-0.41x	-0.93x	-0.78x	-1.21x	-0.18x	-0.15x
FCF Yield	-242%	-108%	-128%	-82.9%	-558%	-668%
Dividend per Share ²	-	-	-	2	3	3
Rate of return	-	-	-	4.24%	5.47%	2.77%
EPS ²	1.797	-57.56	44.57	55.95	52.63	8.28
Distribution rate	-	-	-	3.57%	5.7%	36.2%
Net sales ¹	14,794	10,383	15,278	24,936	19,240	17,944
EBITDA ¹	116.5	-416.2	695.3	1,091	791.4	67.4
EBIT ¹	11.5	-513.2	632.1	1,013	715	1.9
Net income ¹	23.1	-739.9	572.9	719.2	676.5	106.5
Net Debt ¹	-426	24	-370.5	774.1	-1,007	-1,479
Reference price ²	22.80	12.90	14.30	47.20	54.85	108.40
Nbr of stocks (in thousands)	12,855	12,855	12,855	12,855	12,855	12,855
Announcement Date	17/04/20	16/04/21	15/04/22	21/04/23	12/04/24	11/04/25

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.($)
ORLEN SPÓLKA AKCYJNA	8.94x	0.65x	4.47x	5.25%	43.11B
HF SINCLAIR CORPORATION	5.72x	0.39x	3.89x	3.05%	12.12B
IDEMITSU KOSAN CO.,LTD.	14.61x	0.34x	11.01x	2.79%	10.07B
TÜRKIYE PETROL RAFINERILERI	8.27x	0.33x	3.94x	12.09%	9.65B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	7.85x	0.41x	4.6x	4.76%	4.82B
ICAHN ENTERPRISES L.P.	18.3x	-	-	-	4.92B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED	20.58x	0.34x	7.89x	1.9%	3.74B
HELLENIQ ENERGY HOLDINGS S.A.	6x	0.45x	4.05x	6.26%	3.61B
CVR ENERGY, INC.	51.57x	0.47x	5.53x	1.21%	2.9B
Average	15.76x	0.42x	5.67x	4.66%	10.55B
Weighted average by Cap.	11.14x	0.51x	5.23x	5.16%