Valuation Alten CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 15:57:21 2026-07-29 EDT			5-day change	1st Jan Change
79.10 ^EUR	0.00%		0.00%	-

09:08am	Alten: Back in the Green !
03:49am	U.S. Futures Mixed, European Stocks Rise	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,375	3,966	4,648	2,751	2,527	2,768	-	-
Change	-	-26.22%	17.2%	-40.81%	-8.16%	9.56%	-	-
Enterprise Value (EV) ¹	5,155	3,786	4,607	2,742	2,359	2,377	2,231	2,036
Change	-	-26.56%	21.66%	-40.48%	-13.99%	0.78%	-6.15%	-8.73%
P/E	26.3x	8.84x	20x	14.9x	23.8x	13x	11.4x	10.7x
PBR	3.78x	2.17x	2.29x	1.24x	1.14x	1.18x	1.08x	0.99x
PEG	-	0x	-0.4x	-0.7x	-0.6x	0x	0.8x	1.76x
Capitalization / Revenue	1.84x	1.05x	1.14x	0.66x	0.62x	0.66x	0.63x	0.6x
EV / Revenue	1.76x	1x	1.13x	0.66x	0.58x	0.56x	0.51x	0.44x
EV / EBITDA	13.1x	8.04x	10.1x	6.12x	5.38x	5.09x	4.45x	3.76x
EV / EBIT	16.1x	9.71x	13.1x	7.7x	7.53x	6.32x	5.44x	4.59x
EV / FCF	32.6x	25.5x	31.4x	8.23x	9.83x	10.2x	9.66x	7.64x
FCF Yield	3.07%	3.93%	3.18%	12.2%	10.2%	9.79%	10.4%	13.1%
Dividend per Share ²	1	1.5	1.5	1.5	1.5	1.703	1.798	1.795
Rate of return	0.63%	1.28%	1.11%	1.9%	2.07%	2.13%	2.25%	2.25%
EPS ²	6.03	13.21	6.74	5.32	3.04	6.139	7.023	7.451
Distribution rate	16.6%	11.4%	22.3%	28.2%	49.3%	27.7%	25.6%	24.1%
Net sales ¹	2,925	3,783	4,069	4,143	4,099	4,210	4,389	4,602
EBITDA ¹	392.3	470.7	454.5	448.3	438	466.6	501.7	541.7
EBIT ¹	319.9	389.9	350.5	356.3	313.3	376.1	410.4	443.4
Net income ¹	207.8	457.6	233.2	186.4	106.9	232.9	247	259.3
Net Debt ¹	-219.8	-179.7	-41.54	-8.97	-168.1	-391.3	-537.4	-732.3
Reference price ²	158.50	116.80	134.60	79.05	72.45	79.80	79.80	79.80
Nbr of stocks (in thousands)	33,913	33,956	34,533	34,801	34,874	34,690	-	-
Announcement Date	2/22/22	2/24/23	2/22/24	2/20/25	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.($)
IBM	22.58x	3.66x	12.74x	2.97%	214B
ACCENTURE PLC	12.19x	1.35x	7.06x	3.94%	101B
SNOWFLAKE INC.	-94.69x	14.98x	86.7x	-.--%	93.71B
TATA CONSULTANCY SERVICES LTD.	15.55x	2.84x	10.74x	5.29%	90.82B
RELX PLC	22.25x	5.73x	14.09x	2.58%	65.81B
INFOSYS LIMITED	14.48x	2.11x	8.93x	5.39%	46.87B
FUJITSU LIMITED	21.14x	1.71x	10.78x	1.4%	39.21B
HCL TECHNOLOGIES LIMITED	17.96x	2.28x	10.94x	4.84%	37.35B
NEC CORPORATION	20.7x	1.53x	9.73x	0.95%	36.38B
Average	5.80x	4.02x	19.08x	3.04%	80.59B
Weighted average by Cap.	4.14x	4.50x	20.78x	3.04%