|
Real-time Estimate
Tradegate
07:35:27 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 20.70 EUR | +2.73% |
|
-3.36% | +5.64% |
| 09-22 | HD Construction Equipment, Manitou Form Sales Partnership | MT |
| 09-21 | Manitou Group And HD Construction Equipment Announce Cross-Distribution Partnership For Dedicated Construction Ranges | CI |
Company Valuation: Manitou BF
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,054 | 949 | 887.7 | 642.1 | 738.6 | 771 | - | - |
| Change | - | -10% | -6.46% | -27.67% | 15.02% | 4.4% | - | - |
| Enterprise Value (EV) 1 | 1,060 | 1,170 | 1,285 | 1,046 | 989 | 1,054 | 1,067 | 1,061 |
| Change | - | 10.35% | 9.87% | -18.58% | -5.48% | 6.59% | 1.21% | -0.56% |
| P/E | 12.1x | 17.3x | 6.19x | 5.28x | 10.8x | 8.39x | 7.47x | 6.69x |
| PBR | 1.41x | 1.2x | 0.99x | 0.66x | 0.76x | 0.75x | 0.7x | 0.66x |
| PEG | - | -0.5x | 0x | -0.3x | -0.2x | 0.2x | 0.6x | 0.6x |
| Capitalization / Revenue | 0.56x | 0.4x | 0.31x | 0.24x | 0.29x | 0.28x | 0.27x | 0.26x |
| EV / Revenue | 0.57x | 0.5x | 0.45x | 0.39x | 0.39x | 0.38x | 0.37x | 0.36x |
| EV / EBITDA | 5.97x | 8.38x | 4.72x | 3.82x | 4.32x | 4.41x | 3.96x | 3.7x |
| EV / EBIT | 8.57x | 13.8x | 6.07x | 5.26x | 6.93x | 6.97x | 6x | 5.49x |
| EV / FCF | 12x | 51.7x | -8.15x | 7.63x | 7.5x | 163x | 23.5x | 16.2x |
| FCF Yield | 8.34% | 1.93% | -12.3% | 13.1% | 13.3% | 0.61% | 4.25% | 6.17% |
| Dividend per Share 2 | 0.8 | 0.63 | 1.35 | 1.25 | 0.75 | 0.8593 | 1.092 | 1.203 |
| Rate of return | 2.9% | 2.54% | 5.82% | 7.45% | 3.89% | 4.26% | 5.42% | 5.97% |
| EPS 2 | 2.27 | 1.43 | 3.75 | 3.18 | 1.79 | 2.401 | 2.696 | 3.013 |
| Distribution rate | 35.2% | 44.1% | 36% | 39.3% | 41.9% | 35.8% | 40.5% | 39.9% |
| Net sales 1 | 1,875 | 2,362 | 2,871 | 2,657 | 2,564 | 2,754 | 2,849 | 2,951 |
| EBITDA 1 | 177.5 | 139.5 | 272.3 | 274.1 | 229.1 | 238.8 | 269.2 | 286.6 |
| EBIT 1 | 123.7 | 84.64 | 211.6 | 199 | 142.6 | 151.1 | 177.8 | 193.3 |
| Net income 1 | 86.76 | 54.72 | 143.4 | 121.9 | 68.42 | 88.82 | 111.8 | 126.8 |
| Net Debt 1 | 5.543 | 220.7 | 397.4 | 404.2 | 250.4 | 283.1 | 295.9 | 289.9 |
| Reference price 2 | 27.55 | 24.80 | 23.20 | 16.78 | 19.30 | 20.15 | 20.15 | 20.15 |
| Nbr of stocks (in thousands) | 38,271 | 38,265 | 38,263 | 38,266 | 38,268 | 38,265 | - | - |
| Announcement Date | 3/3/22 | 3/2/23 | 3/6/24 | 3/5/25 | 3/13/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.25x | 5.45x | 24.18x | 0.72% | 397B | |
| 37.67x | 5.8x | 31.57x | 0.96% | 184B | |
| 15.19x | 1.16x | 7.52x | 4.85% | 64.23B | |
| 18.35x | 1.7x | 13.83x | 2.97% | 57.54B | |
| 31.65x | 4.36x | 18.4x | 0.42% | 49.18B | |
| 17.38x | 1.76x | 9.97x | 2.49% | 43.86B | |
| 11.18x | 1.05x | 10.51x | 4.68% | 35.02B | |
| 32.8x | 4.76x | 18.97x | 1.52% | 30.97B | |
| 12.05x | 0.39x | 4.03x | 4.08% | 25.38B | |
| Average | 23.17x | 2.94x | 15.44x | 2.52% | 98.58B | |
| Weighted average by Cap. | 29.08x | 4.39x | 21.51x | 1.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MTU Stock
- 3MU Stock
- Valuation Manitou BF
Select your edition
All financial news and data tailored to specific country editions
