Valuation Incap Oyj

Stocks

Real-time Estimate Tradegate 06:41:04 2026-10-15 EDT			5-day change	1st Jan Change
8.840 ^EUR	-1.67%		+3.51%	-9.88%

08-10	Incap Oyj commences an Equity Buyback Plan for 1,471,860 shares, representing 5% of its issued share capital, under the authorization approved on May 20, 2026.	CI
08-05	Electronics Manufacturer Incap Starts Up to EUR15 Million Share Buyback	MT

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	263	-	-
Change	-	9.06%	-54.44%	32.13%	-4.07%	-9.05%	-	-
Enterprise Value (EV) ¹	461.2	514.7	219.9	260.5	236.3	254.3	242.8	210.3
Change	-	11.6%	-57.26%	18.45%	-9.3%	7.62%	-4.54%	-13.37%
P/E	21.8x	18.2x	11.4x	13.3x	20.9x	16.1x	12.1x	10.8x
PBR	7.3x	5.72x	2.13x	2.27x	2.13x	1.77x	1.56x	1.32x
PEG	-	0.6x	-0.4x	1x	-0.5x	0.8x	0.4x	0.9x
Capitalization / Revenue	2.7x	1.9x	1.03x	1.31x	1.35x	0.94x	0.82x	0.77x
EV / Revenue	2.72x	1.95x	0.99x	1.13x	1.1x	0.91x	0.76x	0.62x
EV / EBITDA	15.8x	12x	6.24x	7.29x	7.38x	7.38x	5.88x	4.74x
EV / EBIT	17.2x	12.9x	7.19x	8.65x	9.07x	9.91x	7.61x	6x
EV / FCF	89.6x	-82x	5.82x	7.89x	12.9x	-16.9x	14.4x	9.33x
FCF Yield	1.12%	-1.22%	17.2%	12.7%	7.73%	-5.93%	6.92%	10.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.72	0.94	0.68	0.77	0.47	0.56	0.745	0.835
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	169.8	263.8	221.6	230.1	214.6	280.1	319.8	340.8
EBITDA ¹	29.26	42.77	35.22	35.74	32.03	34.45	41.25	44.35
EBIT ¹	26.8	40	30.6	30.11	26.05	25.65	31.9	35.05
Net income ¹	21.1	27.6	19.82	22.73	13.97	16.55	21.5	23.85
Net Debt ¹	2	13.88	-8.2	-40.92	-52.88	-8.7	-20.25	-52.7
Reference price ²	15.700	17.100	7.750	10.240	9.820	8.990	8.990	8.990
Nbr of stocks (in thousands)	29,247	29,285	29,437	29,437	29,448	29,255	-	-
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	16.05x	0.91x	7.38x	-	293M
SIEMENS AG	25.38x	3x	16.34x	2.03%	235B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.6x	1.67x	7.51x	3.76%	196B
SCHNEIDER ELECTRIC SE	27.61x	3.6x	16.47x	1.76%	166B
EATON CORPORATION PLC	36.52x	5.38x	22.59x	1.08%	159B
DELTA ELECTRONICS, INC.	43.7x	5.84x	26.15x	1.14%	144B
TRANE TECHNOLOGIES PLC	31.12x	4.48x	21.94x	0.87%	104B
DELTA ELECTRONICS (THAILAND)	93.4x	11.57x	66.11x	0.34%	96.23B
JOHNSON CONTROLS INTERNATIONAL PLC	31.85x	3.96x	21.26x	1.07%	92.34B
VERTIV HOLDINGS CO.	37.44x	6.06x	24.32x	0.11%	85.79B
Average	35.67x	4.64x	23.01x	1.35%	127.8B
Weighted average by Cap.	34.17x	4.53x	21.97x	1.62%