Valuation Manitou Group LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets 08:47:12 2015-12-03 EST			5-day change	1st Jan Change
15.00 ^EUR	-.--%		-.--%	-

06-24	Germany's BF.capital targets Italy expansion in private debt	RE
06-22	Manitou BF Appoints Hervé Rochet as Interim CEO from June 25, 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	733.2	-	-
Change	-	-10%	-6.46%	-27.67%	15.02%	-0.73%	-	-
Enterprise Value (EV) ¹	1,060	1,170	1,285	1,046	989	1,030	1,038	1,036
Change	-	10.35%	9.87%	-18.58%	-5.48%	4.16%	0.72%	-0.17%
P/E	12.1x	17.3x	6.19x	5.28x	10.8x	8.17x	6.77x	6.12x
PBR	1.41x	1.2x	0.99x	0.66x	0.76x	0.72x	0.67x	0.63x
PEG	-	-0.5x	0x	-0.3x	-0.2x	0.3x	0.3x	0.6x
Capitalization / Revenue	0.56x	0.4x	0.31x	0.24x	0.29x	0.27x	0.26x	0.25x
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	4.47x	3.96x	3.7x
EV / EBIT	8.57x	13.8x	6.07x	5.26x	6.93x	7.17x	6.04x	5.52x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.8	0.63	1.35	1.25	0.75	0.888	1.072	1.203
Rate of return	2.9%	2.54%	5.82%	7.45%	3.89%	4.63%	5.59%	6.28%
EPS ²	2.27	1.43	3.75	3.18	1.79	2.344	2.831	3.128
Distribution rate	35.2%	44.1%	36%	39.3%	41.9%	37.9%	37.9%	38.5%
Net sales ¹	1,875	2,362	2,871	2,657	2,564	2,696	2,803	2,905
EBITDA ¹	177.5	139.5	272.3	274.1	229.1	230.4	262.2	280
EBIT ¹	123.7	84.64	211.6	199	142.6	143.7	171.8	187.7
Net income ¹	86.76	54.72	143.4	121.9	68.42	92.83	108.4	123
Net Debt ¹	5.543	220.7	397.4	404.2	250.4	296.9	304.3	302.6
Reference price ²	27.55	24.80	23.20	16.78	19.30	19.16	19.16	19.16
Nbr of stocks (in thousands)	38,271	38,265	38,263	38,266	38,268	38,266	-	-
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.($)
DAIMLER TRUCK HOLDING AG	13.79x	1.11x	11.57x	4.23%	36.89B
KOMATSU LTD.	15.85x	1.54x	8.8x	2.95%	35.76B
EPIROC AB	30.77x	4.51x	17.9x	1.61%	29.97B
KNORR-BREMSE AG	23.13x	2.14x	11.71x	2.08%	18.62B
KUBOTA CORPORATION	13.49x	1.51x	10.46x	1.96%	18.72B
EXOR N.V.	13.17x	-	-	0.74%	15.64B
METSO OYJ	20.9x	2.35x	12.6x	2.88%	14.05B
CNH INDUSTRIAL N.V.	25.87x	0.83x	15.85x	2.54%	12.73B
ASHOK LEYLAND LIMITED	24.15x	1.97x	15.12x	2.07%	9.58B
Average	20.12x	2.00x	13.00x	2.34%	21.33B
Weighted average by Cap.	19.49x	2.05x	12.56x	2.55%