Valuation Aena CINNOBER BOAT

Stocks

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

02:48am	Spanish stocks - Factors to watch on Aug 7	RE
07-29	Aena S.M.E., S.A., H1 2026 Earnings Call, Jul 29, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,820	17,595	24,615	29,610	35,730	40,230	-	-
Change	-	-15.49%	39.9%	20.29%	20.67%	12.59%	-	-
Enterprise Value (EV) ¹	28,266	23,838	30,837	35,108	41,239	45,663	46,040	46,990
Change	-	-15.67%	29.36%	13.85%	17.46%	10.73%	0.83%	2.06%
P/E	-347x	19.5x	15.1x	15.3x	16.8x	17.2x	16.7x	16.4x
PBR	3.41x	2.62x	3.23x	3.58x	3.88x	4.06x	3.87x	3.65x
PEG	-	-0x	0.2x	0.8x	1.7x	1.7x	5.83x	10.33x
Capitalization / Revenue	8.7x	4.15x	4.79x	5.08x	5.69x	5.86x	5.65x	5.52x
EV / Revenue	11.8x	5.63x	6x	6.02x	6.57x	6.65x	6.46x	6.45x
EV / EBITDA	37.3x	11.6x	10.2x	10x	10.9x	11.2x	10.8x	10.7x
EV / EBIT	-186x	18.6x	14x	13.2x	13.8x	14x	13.6x	13.6x
EV / FCF	-72.1x	17.9x	18.4x	17.5x	19.9x	26.3x	27.8x	35.7x
FCF Yield	-1.39%	5.57%	5.43%	5.72%	5.01%	3.8%	3.6%	2.8%
Dividend per Share ²	-	0.475	0.766	0.976	1.09	1.207	1.259	1.277
Rate of return	-	4.05%	4.67%	4.94%	4.58%	4.5%	4.69%	4.76%
EPS ²	-0.04	0.601	1.087	1.289	1.42	1.562	1.607	1.633
Distribution rate	-	79%	70.5%	75.7%	76.8%	77.3%	78.3%	78.2%
Net sales ¹	2,393	4,237	5,142	5,828	6,278	6,866	7,123	7,288
EBITDA ¹	757.4	2,053	3,023	3,510	3,785	4,076	4,244	4,372
EBIT ¹	-151.8	1,284	2,201	2,662	2,988	3,256	3,375	3,448
Net income ¹	-60.04	901.5	1,631	1,934	2,137	2,337	2,416	2,457
Net Debt ¹	7,446	6,243	6,222	5,498	5,509	5,433	5,810	6,760
Reference price ²	13.88	11.73	16.41	19.74	23.82	26.82	26.82	26.82
Nbr of stocks (in thousands)	1,500,000	1,500,000	1,500,000	1,500,000	1,500,000	1,500,000	-	-
Announcement Date	2/23/22	2/27/23	2/28/24	2/26/25	2/24/26	-	-	-

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.($)
AENA S.M.E., S.A.	17.17x	6.65x	11.2x	4.5%	46.36B
AÉROPORTS DE PARIS	18.93x	2.98x	8.79x	3.35%	13.31B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	18.66x	5.97x	11.32x	5.13%	13.21B
GMR AIRPORTS LIMITED	670.55x	9.87x	24.61x	-.--%	11.81B
FLUGHAFEN ZÜRICH AG	23.18x	6.26x	11.31x	3.17%	8.98B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	48.15x	17.38x	24.43x	1.48%	8.96B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	22.13x	2.96x	6.75x	2.23%	8.82B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	11.88x	3.94x	7.31x	6.72%	8.31B
SATS LTD.	21.87x	1.52x	8.3x	1.57%	5.58B
Average	94.72x	6.39x	12.67x	3.13%	13.93B
Weighted average by Cap.	81.96x	6.56x	12.48x	3.57%