Valuation Total CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 20:21:37 05/08/2026 +04			5-day change	1st Jan Change
73.74 ^EUR	0.00%		0.00%	-

07:27pm	W.Africa Crude - India snaps up WAF	RE
03:37pm	Glencore's energy trading profits soar on Iran war	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	132,408	155,681	160,143	124,528	139,934	190,066	-	-
Change	-	17.58%	2.87%	-22.24%	12.37%	35.82%	-	-
Enterprise Value (EV) ¹	175,613	174,675	176,363	135,458	160,149	215,383	213,415	212,887
Change	-	-0.53%	0.97%	-23.19%	18.23%	34.49%	-0.91%	-0.25%
P/E	8.57x	7.98x	7.85x	8.26x	11.3x	7.95x	8.77x	8.87x
PBR	1.18x	1.39x	1.37x	1.05x	1.22x	1.49x	1.4x	1.32x
PEG	-	0.2x	0.8x	-0.4x	-0.8x	0.1x	-0.94x	-7.8x
Capitalization / Revenue	0.72x	0.59x	0.73x	0.64x	0.77x	0.9x	0.97x	0.97x
EV / Revenue	0.95x	0.66x	0.81x	0.69x	0.88x	1.02x	1.09x	1.09x
EV / EBITDA	4.53x	2.44x	3.53x	3.14x	3.95x	4.26x	4.71x	4.85x
EV / EBIT	7.2x	3.46x	5.49x	5.4x	7.64x	5.91x	7.04x	7.37x
EV / FCF	9.72x	5.51x	7.68x	8.5x	15.4x	10.9x	12.3x	11.6x
FCF Yield	10.3%	18.1%	13%	11.8%	6.49%	9.2%	8.14%	8.59%
Dividend per Share ²	3.033	4.088	3.239	3.341	4.034	4.089	4.243	4.42
Rate of return	5.98%	6.52%	4.76%	6.05%	6.18%	4.78%	4.96%	5.17%
EPS ²	5.92	7.85	8.67	6.69	5.78	10.76	9.749	9.638
Distribution rate	51.2%	52.1%	37.4%	49.9%	69.8%	38%	43.5%	45.9%
Net sales ¹	184,634	263,310	218,945	195,610	182,344	210,674	195,725	195,327
EBITDA ¹	38,740	71,578	50,030	43,143	40,555	50,564	45,332	43,900
EBIT ¹	24,397	50,522	32,150	25,062	20,959	36,469	30,318	28,893
Net income ¹	16,032	20,526	21,384	15,758	13,127	23,441	20,145	19,295
Net Debt ¹	43,205	18,994	16,220	10,930	20,215	25,317	23,350	22,822
Reference price ²	50.76	62.68	68.09	55.25	65.27	85.51	85.51	85.51
Nbr of stocks (in thousands)	2,608,696	2,483,722	2,351,973	2,253,733	2,143,949	2,222,679	-	-
Announcement Date	10/02/22	08/02/23	07/02/24	05/02/25	11/02/26	-	-	-

¹USD in Million²USD

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.($)
ARAMCO	13.93x	3.62x	6.56x	5.69%	1,733B
CHEVRON CORPORATION	12.48x	1.73x	5.65x	3.75%	374B
PETROCHINA COMPANY LIMITED	8.05x	0.62x	3.85x	6.54%	286B
SHELL PLC	7.99x	0.88x	3.85x	3.49%	248B
CNOOC LIMITED	5.85x	1.73x	2.77x	7.7%	148B
EQUINOR ASA	7.1x	0.81x	1.98x	4.03%	92.76B
ENI S.P.A.	8.6x	0.8x	3.99x	4.81%	78.04B
Average	9.14x	1.46x	4.09x	5.14%	422.84B
Weighted average by Cap.	11.92x	2.60x	5.56x	5.37%