Valuation Siemens Cinnober Boat

Stocks

Real-time Estimate Tradegate 02:34:52 2026-09-07 EDT			5-day change	1st Jan Change
271.55 ^EUR	0.00%		0.00%	-

09-05	One in five companies feels the impact of hybrid threats	DP
09-04	Kavaljer Investmentbolagsfond rose 1.8 percent in August, has sold its entire holding in Idun Industrier	FW

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	113,299	79,905	107,367	141,274	177,700	209,394	-	-
Change	-	-29.47%	34.37%	31.58%	25.78%	17.84%	-	-
Enterprise Value (EV) ¹	152,454	120,076	143,879	180,037	219,220	248,675	245,305	241,298
Change	-	-21.24%	19.82%	25.13%	21.76%	13.44%	-1.36%	-1.63%
P/E	18.7x	22x	13.7x	17.5x	18.9x	25.3x	22x	19.4x
PBR	2.56x	1.68x	2.24x	2.79x	2.87x	3.23x	3.02x	2.77x
PEG	-	-0.6x	0x	3.69x	1.1x	-2.3x	1.4x	1.4x
Capitalization / Revenue	1.82x	1.11x	1.38x	1.86x	2.25x	2.52x	2.32x	2.17x
EV / Revenue	2.45x	1.67x	1.85x	2.37x	2.78x	2.99x	2.72x	2.5x
EV / EBITDA	16.8x	11.2x	10.2x	13.3x	16.4x	16.3x	14.4x	12.5x
EV / EBIT	23.5x	12.9x	14.9x	18.8x	22.8x	20.5x	17.7x	15.2x
EV / FCF	18.2x	14.2x	14.4x	18.8x	20.3x	27x	22.3x	19.2x
FCF Yield	5.49%	7.02%	6.96%	5.32%	4.93%	3.7%	4.48%	5.2%
Dividend per Share ²	4	4.25	4.7	5.2	5.35	5.627	5.98	6.442
Rate of return	2.82%	4.2%	3.46%	2.87%	2.33%	2.06%	2.19%	2.36%
EPS ²	7.59	4.59	9.91	10.38	12.11	10.76	12.41	14.08
Distribution rate	52.7%	92.6%	47.4%	50.1%	44.2%	52.3%	48.2%	45.8%
Net sales ¹	62,265	71,977	77,769	75,930	78,914	83,065	90,172	96,626
EBITDA ¹	9,091	10,759	14,163	13,577	13,380	15,259	17,084	19,227
EBIT ¹	6,494	9,285	9,649	9,593	9,594	12,128	13,888	15,882
Net income ¹	6,161	3,723	7,949	8,301	9,620	8,505	9,820	11,105
Net Debt ¹	39,155	40,171	36,512	38,763	41,520	39,281	35,911	31,904
Reference price ²	141.92	101.20	135.66	181.34	229.20	272.65	272.65	272.65
Nbr of stocks (in thousands)	798,333	789,577	791,442	779,054	775,303	767,995	-	-
Announcement Date	11/11/21	11/17/22	11/16/23	11/14/24	11/13/25	-	-	-

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.93x	2.19x	9.84x	3.02%	245B
SIEMENS AG	25.35x	2.99x	16.3x	2.06%	243B
SCHNEIDER ELECTRIC SE	30.43x	3.91x	18.02x	1.61%	188B
EATON CORPORATION PLC	36.49x	5.42x	23.06x	1.04%	160B
DELTA ELECTRONICS, INC.	44.43x	5.97x	26.61x	1.12%	150B
VERTIV HOLDINGS CO.	46.43x	7.64x	30.72x	0.09%	108B
DELTA ELECTRONICS (THAILAND)	91.1x	11.47x	65.11x	0.35%	97.1B
EMERSON ELECTRIC CO.	31.27x	5.06x	17.61x	1.45%	85.24B
AMETEK, INC.	32.42x	6.93x	21.81x	0.57%	54.5B
Average	39.43x	5.73x	25.45x	1.26%	147.87B
Weighted average by Cap.	35.18x	4.89x	22.37x	1.56%