Valuation Andritz CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 09:42:18 2026-06-18 EDT			5-day change	1st Jan Change
78.40 ^EUR	0.00%		0.00%	-

05-28	Thailand National Power Supply Public Company Limited (Nps) selects Andritz to supply recovery boiler and evaporation plant	RE
05-27	Andritz secures hydropower expansion contracts with Copel	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,504	5,312	5,578	4,859	6,512	7,771	-	-
Change	-	17.93%	5.02%	-12.89%	34.01%	19.34%	-	-
Enterprise Value (EV) ¹	4,114	4,569	5,128	4,433	6,011	7,061	6,878	6,700
Change	-	11.05%	12.23%	-13.55%	35.6%	17.46%	-2.58%	-2.6%
P/E	13.8x	12.9x	11x	9.82x	14.4x	16.1x	14x	12.5x
PBR	2.86x	2.87x	2.57x	2.13x	2.66x	2.94x	2.65x	2.4x
PEG	-	0.5x	0.5x	-3.16x	-2.11x	2.61x	0.9x	1.1x
Capitalization / Revenue	0.7x	0.7x	0.64x	0.58x	0.83x	0.95x	0.88x	0.83x
EV / Revenue	0.64x	0.61x	0.59x	0.53x	0.76x	0.86x	0.78x	0.71x
EV / EBITDA	5.73x	5.53x	5.63x	4.99x	7.3x	7.84x	6.92x	6.18x
EV / EBIT	8.58x	7.98x	7.48x	6.7x	10.3x	10.9x	9.29x	8.23x
EV / FCF	9.81x	8.68x	34.5x	11.1x	15.7x	10.6x	12.6x	11.4x
FCF Yield	10.2%	11.5%	2.9%	9%	6.37%	9.45%	7.96%	8.8%
Dividend per Share ²	1.65	2.1	2.5	2.6	2.7	2.825	3.05	3.34
Rate of return	3.64%	3.92%	4.43%	5.31%	4.04%	3.56%	3.85%	4.21%
EPS ²	3.28	4.14	5.15	4.99	4.65	4.936	5.667	6.323
Distribution rate	50.3%	50.7%	48.5%	52.1%	58.1%	57.2%	53.8%	52.8%
Net sales ¹	6,463	7,543	8,660	8,314	7,883	8,198	8,791	9,398
EBITDA ¹	718.3	825.5	910.2	887.9	823.4	901	993.3	1,084
EBIT ¹	479.6	572.7	685.2	661.9	582.8	649	740.7	814.3
Net income ¹	325.5	409.6	510.2	496.5	456.3	489	561.7	628
Net Debt ¹	-389.8	-742.6	-450.4	-426.4	-500.8	-710.4	-892.8	-1,071
Reference price ²	45.38	53.55	56.40	48.98	66.75	79.30	79.30	79.30
Nbr of stocks (in thousands)	99,256	99,191	98,904	99,210	97,556	97,999	-	-
Announcement Date	3/8/22	3/8/23	2/29/24	3/6/25	3/5/26	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	34.76x	5.97x	22.21x	0.78%	119B
FANUC CORPORATION	43.62x	7.51x	28.12x	1.4%	43.77B
INGERSOLL RAND INC.	31.97x	4.13x	15.22x	0.11%	30.16B
DOVER CORPORATION	24.35x	3.56x	15.35x	0.96%	29.73B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.67x	1.7x	12.59x	2.34%	29.31B
SMC CORPORATION	28.72x	4.75x	16.98x	1.39%	28.61B
XYLEM INC.	24.2x	2.9x	12.66x	1.56%	26.22B
ALFA LAVAL AB	25.64x	3.3x	15.74x	1.78%	24.06B
Average	29.24x	4.23x	17.36x	1.29%	41.39B
Weighted average by Cap.	31.47x	4.87x	19.21x	1.14%