Valuation Amplifon CINNOBER BOAT

Stocks

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

08-04	Leonardo tops the MIB, leading Europe higher	AN
08-04	European stocks open with a lift, defense names lead on the MIB	AN

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	3,177	-	-
Change	-	-41.42%	13.1%	-20.71%	-46.03%	5.06%	-	-
Enterprise Value (EV) ¹	11,539	7,581	8,399	7,059	4,545	5,026	5,449	5,269
Change	-	-34.3%	10.79%	-15.95%	-35.62%	10.59%	8.4%	-3.29%
P/E	67.6x	34.9x	45.2x	38.6x	33.5x	27.3x	16.7x	14.1x
PBR	11.5x	6.02x	6.43x	4.87x	3.03x	1.94x	1.99x	1.83x
PEG	-	2.6x	-3.5x	-5.46x	-0.9x	4.07x	0.3x	0.8x
Capitalization / Revenue	5.48x	2.95x	3.13x	2.33x	1.26x	1.3x	0.91x	0.87x
EV / Revenue	5.92x	3.58x	3.72x	2.93x	1.9x	2.06x	1.56x	1.44x
EV / EBITDA	23.9x	14.4x	15.5x	12.4x	8.41x	8.75x	6.38x	5.71x
EV / EBIT	44x	26.6x	30.7x	26.6x	16.2x	16.9x	11.2x	9.68x
EV / FCF	45.3x	30.7x	30.4x	23.2x	15.3x	20.8x	15.1x	13.9x
FCF Yield	2.21%	3.25%	3.29%	4.32%	6.54%	4.8%	6.61%	7.17%
Dividend per Share ²	0.26	0.29	0.29	0.29	0.29	0.2792	0.2888	0.3153
Rate of return	0.55%	1.04%	0.93%	1.17%	2.11%	2.34%	2.42%	2.64%
EPS ²	0.702	0.796	0.693	0.644	0.41	0.4375	0.7172	0.8478
Distribution rate	37%	36.4%	41.8%	45%	70.7%	63.8%	40.3%	37.2%
Net sales ¹	1,948	2,119	2,260	2,409	2,396	2,437	3,491	3,663
EBITDA ¹	482.8	525.3	541.6	567.7	540.4	574.5	854.3	922.9
EBIT ¹	262.1	285.3	274	265	281.3	298.2	488.3	544.1
Net income ¹	157.8	178.5	155.1	145.4	91.3	124.9	233	283.1
Net Debt ¹	871.2	1,332	1,331	1,455	1,521	1,849	2,272	2,092
Reference price ²	47.45	27.82	31.34	24.85	13.75	11.96	11.96	11.96
Nbr of stocks (in thousands)	224,815	224,622	225,517	225,501	219,937	265,748	-	-
Announcement Date	3/3/22	3/1/23	3/7/24	3/6/25	3/4/26	-	-	-

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.($)
ABBOTT LABORATORIES	30.94x	4.19x	16.22x	2.38%	187B
MEDTRONIC PLC	19.75x	3.44x	12.1x	3.41%	112B
CENCORA, INC.	17.52x	0.2x	12.83x	0.74%	61.15B
HOYA CORPORATION	31.31x	7.81x	19.88x	1.27%	54.39B
BECTON, DICKINSON AND COMPANY	34.29x	3.31x	11.26x	2.22%	48.17B
DEXCOM, INC.	33.97x	5.97x	18.74x	-.--%	31.98B
MEDLINE INC.	41.84x	1.3x	11.77x	0.16%	30.91B
WEST PHARMACEUTICAL SERVICES, INC.	41.29x	7.23x	25.96x	0.25%	24.92B
STERIS PLC	25.57x	3.88x	13.52x	1.12%	23.15B
Average	30.72x	4.15x	15.81x	1.29%	63.64B
Weighted average by Cap.	28.64x	3.95x	15.20x	1.89%