Valuation Amplifon CINNOBER BOAT
Stocks
0N61
IT0004056880
Medical Equipment, Supplies & Distribution
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 07-06 | Markets seen lower, OPEC+ raises output | AN |
| 07-03 | European stock markets end the week higher | AN |
Company Valuation: Amplifon
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,667 | 6,249 | 7,068 | 5,604 | 3,024 | 2,824 | - | - |
| Change | - | -41.42% | 13.1% | -20.71% | -46.03% | -6.63% | - | - |
| Enterprise Value (EV) 1 | 11,539 | 7,581 | 8,399 | 7,059 | 4,545 | 4,664 | 3,847 | 3,779 |
| Change | - | -34.3% | 10.79% | -15.95% | -35.62% | 2.63% | -17.52% | -1.76% |
| P/E | 67.6x | 34.9x | 45.2x | 38.6x | 33.5x | 23.8x | 15.7x | 13.4x |
| PBR | 11.5x | 6.02x | 6.43x | 4.87x | 3.03x | 1.87x | 1.99x | 1.81x |
| PEG | - | 2.6x | -3.5x | -5.46x | -0.9x | 2.56x | 0.3x | 0.8x |
| Capitalization / Revenue | 5.48x | 2.95x | 3.13x | 2.33x | 1.26x | 1.16x | 1.09x | 1.03x |
| EV / Revenue | 5.92x | 3.58x | 3.72x | 2.93x | 1.9x | 1.91x | 1.49x | 1.38x |
| EV / EBITDA | 23.9x | 14.4x | 15.5x | 12.4x | 8.41x | 8.13x | 6.13x | 5.58x |
| EV / EBIT | 44x | 26.6x | 30.7x | 26.6x | 16.2x | 16.1x | 11.1x | 9.03x |
| EV / FCF | 45.3x | 30.7x | 30.4x | 23.2x | 15.3x | 18.2x | 13x | 12x |
| FCF Yield | 2.21% | 3.25% | 3.29% | 4.32% | 6.54% | 5.5% | 7.67% | 8.31% |
| Dividend per Share 2 | 0.26 | 0.29 | 0.29 | 0.29 | 0.29 | 0.2498 | 0.3037 | 0.3292 |
| Rate of return | 0.55% | 1.04% | 0.93% | 1.17% | 2.11% | 2.35% | 2.85% | 3.09% |
| EPS 2 | 0.702 | 0.796 | 0.693 | 0.644 | 0.41 | 0.4482 | 0.6781 | 0.7919 |
| Distribution rate | 37% | 36.4% | 41.8% | 45% | 70.7% | 55.7% | 44.8% | 41.6% |
| Net sales 1 | 1,948 | 2,119 | 2,260 | 2,409 | 2,396 | 2,438 | 2,586 | 2,738 |
| EBITDA 1 | 482.8 | 525.3 | 541.6 | 567.7 | 540.4 | 573.8 | 627.6 | 676.9 |
| EBIT 1 | 262.1 | 285.3 | 274 | 265 | 281.3 | 289.3 | 347.3 | 418.6 |
| Net income 1 | 157.8 | 178.5 | 155.1 | 145.4 | 91.3 | 136.4 | 190.5 | 218.4 |
| Net Debt 1 | 871.2 | 1,332 | 1,331 | 1,455 | 1,521 | 1,841 | 1,023 | 955.9 |
| Reference price 2 | 47.45 | 27.82 | 31.34 | 24.85 | 13.75 | 10.64 | 10.64 | 10.64 |
| Nbr of stocks (in thousands) | 224,815 | 224,622 | 225,517 | 225,501 | 219,937 | 265,245 | - | - |
| Announcement Date | 3/3/22 | 3/1/23 | 3/7/24 | 3/6/25 | 3/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.65x | 3.55x | 13.29x | 2.66% | 167B | |
| 18.83x | 3.29x | 11.58x | 3.57% | 106B | |
| 16.41x | 0.19x | 11.74x | 0.79% | 58.09B | |
| 32.33x | 7.85x | 20.51x | 1.24% | 52.7B | |
| 38.76x | 3.06x | 10.51x | 2.48% | 42.86B | |
| 40.92x | 1.47x | 12.92x | 0.19% | 36.15B | |
| 29.57x | 5.27x | 16.8x | -.--% | 27.93B | |
| 42.47x | 7.36x | 26.56x | 0.25% | 25.27B | |
| 23.46x | 3.43x | 12.34x | 1.23% | 20.79B | |
| Average | 29.60x | 3.94x | 15.14x | 1.38% | 59.63B | |
| Weighted average by Cap. | 26.32x | 3.64x | 14.02x | 2.01% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AMP Stock
- 0N61 Stock
- Valuation Amplifon
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
