Valuation Manitou Group Liquidnet

Stocks

Delayed Liquidnet 08:47:12 2015-12-03 EST			5-day change	1st Jan Change
15.00 ^EUR	-.--%		-.--%	-

07-30	Manitou BF SA Updates Earnings Guidance for the Year 2026	CI
07-30	Manitou BF SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	836.1	-	-
Change	-	-10%	-6.46%	-27.67%	15.02%	13.2%	-	-
Enterprise Value (EV) ¹	1,060	1,170	1,285	1,046	989	1,119	1,132	1,126
Change	-	10.35%	9.87%	-18.58%	-5.48%	13.17%	1.14%	-0.53%
P/E	12.1x	17.3x	6.19x	5.28x	10.8x	9.1x	8.1x	7.25x
PBR	1.41x	1.2x	0.99x	0.66x	0.76x	0.81x	0.76x	0.71x
PEG	-	-0.5x	0x	-0.3x	-0.2x	0.3x	0.7x	0.6x
Capitalization / Revenue	0.56x	0.4x	0.31x	0.24x	0.29x	0.3x	0.29x	0.28x
EV / Revenue	0.57x	0.5x	0.45x	0.39x	0.39x	0.41x	0.4x	0.38x
EV / EBITDA	5.97x	8.38x	4.72x	3.82x	4.32x	4.69x	4.2x	3.93x
EV / EBIT	8.57x	13.8x	6.07x	5.26x	6.93x	7.41x	6.37x	5.82x
EV / FCF	12x	51.7x	-8.15x	7.63x	7.5x	174x	25x	17.2x
FCF Yield	8.34%	1.93%	-12.3%	13.1%	13.3%	0.58%	4.01%	5.81%
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%	3.93%	5%	5.51%
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	21.85	21.85	21.85
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

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.($)
PACCAR INC	19.62x	1.84x	15.02x	2.78%	61.77B
KOMATSU LTD.	16.08x	1.62x	9.23x	2.77%	40.39B
DAIMLER TRUCK HOLDING AG	11.91x	1.09x	10.94x	4.35%	38.61B
EPIROC AB	31.36x	4.55x	18.19x	1.6%	29.98B
KUBOTA CORPORATION	11.23x	1.51x	9.1x	1.95%	20.12B
KNORR-BREMSE AG	23.69x	2.21x	11.98x	2%	19.56B
METSO OYJ	24.78x	2.75x	14.8x	2.42%	16.68B
CNH INDUSTRIAL N.V.	31.54x	1.03x	18.31x	1.16%	16.77B
EXOR N.V.	13.87x	-	-	0.7%	16.58B
Average	20.45x	2.07x	13.45x	2.19%	28.94B
Weighted average by Cap.	19.67x	2.03x	13.28x	2.49%