Valuation NN Group CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 05:40:00 2026-08-07 EDT			5-day change	1st Jan Change
81.22 ^EUR	0.00%		0.00%	-

08-06	NN Group N.V., H1 2026 Earnings Call, Aug 06, 2026
08-06	NN Group N.V. 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	14,709	11,257	9,791	11,525	17,379	21,363	-	-
Change	-	-23.47%	-13.03%	17.71%	50.8%	22.93%	-	-
Enterprise Value (EV) ¹	19,729	19,733	15,451	16,125	24,395	31,990	31,905	31,806
Change	-	0.02%	-21.7%	4.36%	51.29%	31.13%	-0.27%	-0.31%
P/E	4.57x	7.5x	8.85x	7.54x	15.8x	10.1x	9.72x	9.27x
PBR	0.42x	0.6x	0.47x	0.52x	0.82x	1.04x	0.99x	0.94x
PEG	-	-0.1x	-0.4x	0.2x	-0.6x	0.1x	2.43x	1.94x
Capitalization / Revenue	1.03x	0.83x	0.74x	0.82x	1.31x	1.55x	1.49x	1.43x
EV / Revenue	1.38x	1.45x	1.17x	1.15x	1.84x	2.32x	2.22x	2.12x
EV / EBITDA	-	-	5.77x	-	7.77x	11.1x	11x	11x
EV / EBIT	9.69x	11.8x	6.11x	6.26x	8.13x	10.7x	10.5x	10.2x
EV / FCF	-7.47x	-2.37x	32.9x	10.6x	15.1x	18.2x	17x	16x
FCF Yield	-13.4%	-42.2%	3.04%	9.42%	6.64%	5.49%	5.89%	6.24%
Dividend per Share ²	2.49	2.79	3.2	3.44	3.88	4.122	4.431	4.749
Rate of return	5.23%	7.31%	8.95%	8.18%	5.9%	5.06%	5.44%	5.83%
EPS ²	10.41	5.09	4.04	5.58	4.17	8.063	8.386	8.787
Distribution rate	23.9%	54.8%	79.2%	61.6%	93%	51.1%	52.8%	54%
Net sales ¹	14,312	13,641	13,187	13,978	13,256	13,816	14,376	14,984
EBITDA ¹	-	-	2,680	-	3,141	2,893	2,889	2,888
EBIT ¹	2,036	1,667	2,528	2,574	3,002	2,976	3,045	3,116
Net income ¹	3,278	1,562	1,172	1,583	1,188	2,084	2,127	2,179
Net Debt ¹	5,020	8,476	5,660	4,600	7,016	10,626	10,542	10,442
Reference price ²	47.61	38.16	35.75	42.07	65.74	81.48	81.48	81.48
Nbr of stocks (in thousands)	308,945	295,000	273,862	273,943	264,362	262,192	-	-
Announcement Date	2/17/22	2/16/23	2/29/24	2/20/25	2/12/26	-	-	-

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.($)
CHINA LIFE INSURANCE COMPANY LIMITED	5.32x	1.45x	-	3.66%	145B
FUBON FINANCIAL HOLDING CO., LTD.	12.1x	-	-	3.88%	54.67B
LIFE INSURANCE CORPORATION OF INDIA	8.71x	0.43x	10.13x	1.49%	51.47B
JAPAN POST HOLDINGS CO., LTD.	16.46x	11.1x	86.37x	2.51%	41.34B
NN GROUP N.V.	10.11x	2.32x	11.06x	5.06%	24.62B
SBI LIFE INSURANCE COMPANY LIMITED	63.75x	1.24x	-	0.19%	19.61B
KGI FINANCIAL HOLDING CO., LTD.	10.39x	-	-	5.23%	16.09B
T&D HOLDINGS, INC.	16.69x	0.85x	-	3.36%	14.99B
GLOBE LIFE INC.	11.95x	2.75x	10.12x	0.66%	14.3B
Average	17.28x	2.88x	29.42x	2.89%	42.48B
Weighted average by Cap.	12.16x	2.65x	34.23x	3.13%