Valuation Incap Oyj

Stocks

Market Closed - Nasdaq Helsinki 12:00:00 2026-09-14 EDT			5-day change	1st Jan Change
8.200 ^EUR	-0.97%		-2.50%	-16.50%

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	241.5	-	-
Change	-	9.06%	-54.44%	32.13%	-4.07%	-16.5%	-	-
Enterprise Value (EV) ¹	461.2	514.7	219.9	260.5	236.3	232.8	221.2	188.8
Change	-	11.6%	-57.26%	18.45%	-9.3%	-1.49%	-4.96%	-14.67%
P/E	21.8x	18.2x	11.4x	13.3x	20.9x	14.6x	11x	9.82x
PBR	7.3x	5.72x	2.13x	2.27x	2.13x	1.62x	1.42x	1.21x
PEG	-	0.6x	-0.4x	1x	-0.5x	0.8x	0.3x	0.8x
Capitalization / Revenue	2.7x	1.9x	1.03x	1.31x	1.35x	0.86x	0.75x	0.71x
EV / Revenue	2.72x	1.95x	0.99x	1.13x	1.1x	0.83x	0.69x	0.55x
EV / EBITDA	15.8x	12x	6.24x	7.29x	7.38x	6.76x	5.36x	4.26x
EV / EBIT	17.2x	12.9x	7.19x	8.65x	9.07x	9.07x	6.93x	5.39x
EV / FCF	89.6x	-82x	5.82x	7.89x	12.9x	-15.4x	13.2x	8.37x
FCF Yield	1.12%	-1.22%	17.2%	12.7%	7.73%	-6.47%	7.59%	11.9%
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	8.200	8.200	8.200
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	14.79x	0.83x	6.74x	-	283M
SIEMENS AG	24.36x	2.92x	15.98x	2.13%	236B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	15.94x	2.04x	9.16x	3.17%	231B
SCHNEIDER ELECTRIC SE	30.6x	3.92x	18.13x	1.59%	190B
EATON CORPORATION PLC	37.78x	5.61x	23.81x	1.01%	165B
DELTA ELECTRONICS, INC.	39.48x	5.28x	23.67x	1.26%	133B
DELTA ELECTRONICS (THAILAND)	93.95x	11.83x	67.16x	0.34%	99.77B
VERTIV HOLDINGS CO.	42.55x	7x	28.13x	0.1%	98.97B
EMERSON ELECTRIC CO.	31.14x	5.04x	17.55x	1.45%	84.89B
AMETEK, INC.	32.98x	7.13x	22.42x	0.56%	55.45B
Average	36.36x	5.16x	23.27x	1.29%	129.45B
Weighted average by Cap.	34.61x	4.82x	22.12x	1.6%