Valuation Incap Oyj

Stocks

Market Closed - Nasdaq Helsinki Other stock markets 12:00:00 2026-07-03 EDT			5-day change	1st Jan Change
8.810 ^EUR	+0.34%		+2.56%	-10.29%

06-17	Incap Corporation Announces Appointment of Adam Ryder as Managing Director of Incap Electronics UK, Effective June 17, 2026	CI
06-10	Incap Corporation Resumes Operations At US Factory After Temporary Closure	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	459.2	500.8	228.1	301.4	289.2	259.4	-	-
Change	-	9.06%	-54.44%	32.13%	-4.07%	-10.29%	-	-
Enterprise Value (EV) ¹	461.2	514.7	219.9	260.5	236.3	244.8	228	206.7
Change	-	11.6%	-57.26%	18.45%	-9.3%	3.61%	-6.86%	-9.34%
P/E	21.8x	18.2x	11.4x	13.3x	20.9x	12.5x	10.6x	9.52x
PBR	7.3x	5.72x	2.13x	2.27x	2.13x	1.66x	1.44x	1.27x
PEG	-	0.6x	-0.4x	1x	-0.5x	0.3x	0.6x	0.9x
Capitalization / Revenue	2.7x	1.9x	1.03x	1.31x	1.35x	0.92x	0.8x	0.75x
EV / Revenue	2.72x	1.95x	0.99x	1.13x	1.1x	0.87x	0.7x	0.59x
EV / EBITDA	15.8x	12x	6.24x	7.29x	7.38x	6.29x	5.07x	4.3x
EV / EBIT	17.2x	12.9x	7.19x	8.65x	9.07x	7.54x	5.99x	5.06x
EV / FCF	89.6x	-82x	5.82x	7.89x	12.9x	-6.59x	12.5x	8.53x
FCF Yield	1.12%	-1.22%	17.2%	12.7%	7.73%	-15.2%	7.98%	11.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.72	0.94	0.68	0.77	0.47	0.705	0.835	0.925
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	169.8	263.8	221.6	230.1	214.6	281.5	324.2	347.5
EBITDA ¹	29.26	42.77	35.22	35.74	32.03	38.95	44.95	48.1
EBIT ¹	26.8	40	30.6	30.11	26.05	32.45	38.1	40.85
Net income ¹	21.1	27.6	19.82	22.73	13.97	20.2	23.5	25.5
Net Debt ¹	2	13.88	-8.2	-40.92	-52.88	-14.6	-31.4	-52.7
Reference price ²	15.700	17.100	7.750	10.240	9.820	8.810	8.810	8.810
Nbr of stocks (in thousands)	29,247	29,285	29,437	29,437	29,448	29,448	-	-
Announcement Date	2/24/22	2/22/23	2/22/24	2/28/25	2/26/26	-	-	-

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.($)
INCAP OYJ	12.5x	0.87x	6.29x	-	297M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.12x	2.49x	10.97x	2.82%	264B
SIEMENS AG	26.78x	3.12x	16.9x	1.98%	250B
SCHNEIDER ELECTRIC SE	30.2x	3.88x	17.9x	1.64%	180B
DELTA ELECTRONICS, INC.	50.87x	6.81x	29.33x	0.86%	169B
EATON CORPORATION PLC	34.47x	5.31x	22.62x	1.08%	155B
DELTA ELECTRONICS (THAILAND)	102.51x	14.33x	74.26x	0.29%	118B
VERTIV HOLDINGS CO.	51.57x	8.26x	33.6x	0.08%	115B
EMERSON ELECTRIC CO.	28.54x	4.69x	16.39x	1.59%	77.88B
FUJIKURA LTD.	37.3x	5.86x	24.93x	1.07%	55B
Average	39.29x	5.56x	25.32x	1.27%	138.47B
Weighted average by Cap.	38.43x	5.38x	24.64x	1.5%