Delayed
CINNOBER BOAT
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,700
|
5,084
|
4,998
|
5,293
|
-
|
-
|
Enterprise Value (EV)
1 |
2,637
|
4,877
|
5,442
|
5,955
|
5,827
|
4,966
|
P/E ratio
|
-1.58
x
|
29
x
|
5.87
x
|
17.4
x
|
7.6
x
|
5.13
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.46%
|
Capitalization / Revenue
|
2.19
x
|
3.17
x
|
2.8
x
|
2.27
x
|
1.88
x
|
1.62
x
|
EV / Revenue
|
2.14
x
|
3.04
x
|
3.05
x
|
2.55
x
|
2.07
x
|
1.52
x
|
EV / EBITDA
|
34.2
x
|
37.9
x
|
38.5
x
|
11.6
x
|
5.91
x
|
3.82
x
|
EV / FCF
|
-21.1
x
|
-61.4
x
|
-12.7
x
|
-49.6
x
|
13.1
x
|
7.43
x
|
FCF Yield
|
-4.74%
|
-1.63%
|
-7.88%
|
-2.02%
|
7.64%
|
13.5%
|
Price to Book
|
2.55
x
|
3.94
x
|
2.5
x
|
2.38
x
|
1.9
x
|
1.36
x
|
Nbr of stocks (in thousands)
|
75,000
|
75,179
|
72,895
|
72,411
|
-
|
-
|
Reference price
2 |
36.00
|
67.62
|
68.57
|
73.09
|
73.09
|
73.09
|
Announcement Date
|
22-02-22
|
23-02-21
|
24-02-22
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,053
|
1,427
|
1,232
|
1,602
|
1,784
|
2,331
|
2,813
|
3,264
|
EBITDA
1 |
151.7
|
-121.7
|
77
|
128.7
|
141.3
|
514.1
|
985.3
|
1,300
|
EBIT
1 |
-439.9
|
-668.7
|
-148.7
|
37.5
|
53.5
|
398.3
|
839.3
|
1,154
|
Operating Margin
|
-21.43%
|
-46.85%
|
-12.07%
|
2.34%
|
3%
|
17.09%
|
29.84%
|
35.37%
|
Earnings before Tax (EBT)
1 |
-63.8
|
-5,117
|
-4,439
|
224.9
|
84.2
|
393.2
|
838.6
|
1,180
|
Net income
1 |
-198
|
-4,856
|
-4,500
|
176.5
|
865.4
|
302.9
|
702.5
|
1,039
|
Net margin
|
-9.64%
|
-340.21%
|
-365.14%
|
11.01%
|
48.5%
|
12.99%
|
24.97%
|
31.82%
|
EPS
2 |
-
|
-
|
-22.82
|
2.330
|
11.69
|
4.211
|
9.621
|
14.25
|
Free Cash Flow
1 |
-503.9
|
-345.5
|
-124.9
|
-79.5
|
-428.6
|
-120
|
445
|
668
|
FCF margin
|
-24.54%
|
-24.21%
|
-10.13%
|
-4.96%
|
-24.02%
|
-5.15%
|
15.82%
|
20.47%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
45.16%
|
51.4%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
63.34%
|
64.32%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3333
|
Announcement Date
|
20-02-21
|
21-03-02
|
22-02-22
|
23-02-21
|
24-02-22
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
305.5
|
318.4
|
413.3
|
437.2
|
433.6
|
430.1
|
415.2
|
455.1
|
483.8
|
525
|
577.2
|
597.1
|
628.7
|
647.8
|
685.9
|
EBITDA
1 |
2.5
|
-30.9
|
29.3
|
76
|
54.3
|
24.3
|
15.3
|
40
|
57.5
|
53.7
|
101.1
|
164.1
|
194.6
|
199.7
|
238.5
|
EBIT
1 |
-22.6
|
-48.9
|
18.9
|
53.4
|
30.5
|
8.5
|
-9.9
|
16.6
|
38.3
|
29.3
|
68.91
|
135.1
|
164.2
|
165.9
|
200.1
|
Operating Margin
|
-7.4%
|
-15.36%
|
4.57%
|
12.21%
|
7.03%
|
1.98%
|
-2.38%
|
3.65%
|
7.92%
|
5.58%
|
11.94%
|
22.62%
|
26.12%
|
25.61%
|
29.18%
|
Earnings before Tax (EBT)
1 |
-3.3
|
-40.5
|
133
|
91.5
|
40.9
|
21
|
-2.8
|
27.7
|
38.3
|
38.4
|
67.35
|
127.6
|
160.1
|
166.8
|
194.3
|
Net income
1 |
27.7
|
-38.6
|
111.6
|
74.3
|
29.2
|
46.7
|
-29.4
|
12.9
|
835.2
|
25.5
|
47.91
|
102.3
|
130.6
|
140
|
163.6
|
Net margin
|
9.07%
|
-12.12%
|
27%
|
16.99%
|
6.73%
|
10.86%
|
-7.08%
|
2.83%
|
172.63%
|
4.86%
|
8.3%
|
17.13%
|
20.78%
|
21.62%
|
23.85%
|
EPS
2 |
0.3700
|
-0.5100
|
1.480
|
0.9800
|
0.3800
|
0.6100
|
-0.3900
|
0.1700
|
11.30
|
0.3500
|
0.6664
|
1.439
|
1.793
|
1.853
|
2.228
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-22
|
22-05-03
|
22-08-02
|
22-11-01
|
23-02-21
|
23-05-02
|
23-08-02
|
23-11-07
|
24-02-22
|
24-05-01
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,951
|
-
|
-
|
-
|
444
|
663
|
535
|
-
|
Net Cash position
1 |
-
|
326
|
63.4
|
206
|
-
|
-
|
-
|
327
|
Leverage (Debt/EBITDA)
|
39.23
x
|
-
|
-
|
-
|
3.139
x
|
1.289
x
|
0.5429
x
|
-
|
Free Cash Flow
1 |
-504
|
-346
|
-125
|
-79.5
|
-429
|
-120
|
445
|
668
|
ROE (net income / shareholders' equity)
|
-11.4%
|
-
|
-425%
|
14.9%
|
52.8%
|
13.9%
|
27.9%
|
29.8%
|
ROA (Net income/ Total Assets)
|
-6.42%
|
-32.6%
|
-58.1%
|
6.46%
|
24.1%
|
3.6%
|
11.3%
|
14.6%
|
Assets
1 |
3,084
|
14,903
|
7,741
|
2,732
|
3,591
|
8,413
|
6,217
|
7,113
|
Book Value Per Share
2 |
-
|
-
|
14.10
|
17.20
|
27.50
|
30.70
|
38.50
|
53.80
|
Cash Flow per Share
|
-
|
-
|
-
|
1.680
|
-
|
-
|
-
|
-
|
Capex
1 |
227
|
93.8
|
58.9
|
207
|
696
|
396
|
344
|
397
|
Capex / Sales
|
11.06%
|
6.57%
|
4.78%
|
12.92%
|
39.01%
|
16.99%
|
12.24%
|
12.15%
|
Announcement Date
|
20-02-21
|
21-03-02
|
22-02-22
|
23-02-21
|
24-02-22
|
-
|
-
|
-
|
Last Close Price
73.09
USD Average target price
96.7
USD Spread / Average Target +32.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.87% | 20.13B | | -8.02% | 8.33B | | -7.66% | 6.29B | | -16.75% | 5.78B | | -19.69% | 4.62B | | -8.24% | 3.98B | | +7.22% | 3.61B | | -2.40% | 3.49B | | -31.20% | 3.12B |
Other Oil & Gas Drilling
|