Valuation Hiab Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 20:00:00 05/06/2026 +04			5-day change	1st Jan Change
57.15 ^EUR	-2.39%		+6.03%	+15.41%

06-02	Danske Bank raises Hiab price target to 70 euros (63), reiterates Buy - BN	FW
06-01	Hiab Oyj, Labrie Environmental Group, LLC - M&A Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,827	2,664	3,389	3,265	3,195	3,687	-	-
Change	-	-5.75%	27.18%	-3.64%	-2.15%	15.41%	-	-
Enterprise Value (EV) ¹	3,241	3,042	3,567	3,195	2,986	4,404	4,273	4,110
Change	-	-6.12%	17.25%	-10.43%	-6.56%	47.5%	-2.99%	-3.81%
P/E ratio	11.5x	112x	9.8x	3.09x	19.4x	25.5x	16.4x	14.3x
PBR	1.83x	-	1.93x	3.18x	3.16x	3.43x	3.01x	2.67x
PEG	-	-1.2x	0x	0x	-0.2x	-2.1x	0.3x	1x
Capitalization / Revenue	0.85x	0.65x	0.74x	1.98x	2.05x	2.1x	1.67x	1.56x
EV / Revenue	0.98x	0.74x	0.78x	1.94x	1.92x	2.51x	1.93x	1.74x
EV / EBITDA	9.29x	5.68x	5.68x	12.2x	12x	16.4x	9.93x	8.74x
EV / EBIT	14x	9.16x	6.95x	14.7x	14x	17.8x	12.7x	10.9x
EV / FCF	80.4x	-	10.1x	7.78x	17.4x	49x	20.4x	15.3x
FCF Yield	1.24%	-	9.95%	12.8%	5.76%	2.04%	4.9%	6.54%
Dividend per Share ²	1.08	1.35	2.15	2.39	2.33	1.21	1.508	1.705
Rate of return	2.46%	3.27%	4.08%	4.68%	4.71%	2.12%	2.64%	2.98%
EPS ²	3.82	0.37	5.38	16.55	2.55	2.24	3.482	3.99
Distribution rate	28.3%	365%	40%	14.4%	91.4%	54%	43.3%	42.7%
Net sales ¹	3,315	4,089	4,569	1,647	1,556	1,752	2,214	2,361
EBITDA ¹	348.9	536	628.2	261.2	249.3	268.3	430.4	470
EBIT ¹	231.5	332.1	513.3	217.1	212.9	247.5	336.8	376.8
Net income ¹	246.7	23.9	346.9	1,067	164	145	225.2	257.6
Net Debt ¹	414	378	178.6	-69.9	-209.2	716.9	585.4	422.5
Reference price ²	43.84	41.32	52.70	51.08	49.52	57.15	57.15	57.15
Nbr of stocks (in thousands)	64,483	64,483	64,301	63,924	64,519	64,519	-	-
Announcement Date	03/02/22	02/02/23	01/02/24	12/02/25	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.($)
HIAB OYJ	25.51x	2.51x	16.42x	2.12%	4.26B
PACCAR, INC.	20.51x	1.86x	15.5x	2.72%	61.41B
KOMATSU LTD.	16.85x	1.7x	9.53x	2.86%	37.85B
DAIMLER TRUCK HOLDING AG	13.1x	1.1x	11.43x	4.36%	36.26B
EPIROC AB	33.74x	4.9x	19.5x	1.47%	33.38B
KUBOTA CORPORATION	14.78x	1.61x	11.36x	1.83%	20.47B
KNORR-BREMSE AG	23.19x	2.14x	11.73x	2.15%	18.73B
EXOR N.V.	9.3x	-	-	0.76%	15.35B
METSO OUTOTEC OYJ	22.44x	2.51x	13.45x	2.68%	15.26B
CNH INDUSTRIAL N.V.	27.46x	0.86x	16.49x	2.44%	13.33B
Average	20.69x	2.13x	13.93x	2.34%	25.63B
Weighted average by Cap.	20.27x	2.14x	13.80x	2.55%