Valuation SMCP CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

05-11	SMCP S.A., Q1 2026 Sales/ Trading Statement Call, Apr 28, 2026
05-04	SMCP S.A. Announces Executive and Committee Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	551.5	490.6	257.1	276.9	494	405.2	-	-
Change	-	-11.04%	-47.6%	7.69%	78.43%	-17.98%	-	-
Enterprise Value (EV) ¹	1,282	1,186	955.7	958.3	1,025	885.8	825.3	755.8
Change	-	-7.42%	-19.45%	0.27%	6.92%	-13.55%	-6.82%	-8.43%
P/E	24.5x	9.98x	24.4x	-11.8x	29.9x	8.34x	7.1x	6.2x
PBR	0.48x	-	0.22x	0.24x	0.42x	0.33x	0.31x	0.29x
PEG	-	0x	-0.3x	0x	-0x	0x	0.4x	0.4x
Capitalization / Revenue	0.53x	0.41x	0.21x	0.23x	0.41x	0.33x	0.32x	0.32x
EV / Revenue	1.23x	0.98x	0.78x	0.79x	0.84x	0.73x	0.66x	0.59x
EV / EBITDA	5.13x	4.45x	4.04x	4.43x	4.43x	3.64x	3.24x	2.83x
EV / EBIT	13.4x	10.7x	12x	18.1x	10.8x	8.48x	7.27x	6.1x
EV / FCF	18.4x	34.6x	66.4x	19.6x	11.2x	6.82x	5.95x	5.21x
FCF Yield	5.45%	2.89%	1.51%	5.1%	8.89%	14.7%	16.8%	19.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.3	0.65	0.14	-0.31	0.21	0.6201	0.7284	0.8338
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,039	1,206	1,230	1,212	1,217	1,217	1,249	1,283
EBITDA ¹	249.6	266.6	236.4	216.4	231.3	243.4	254.8	267.3
EBIT ¹	95.3	110.5	79.5	53	95.2	104.5	113.5	124
Net income ¹	23.6	51.3	11.2	-23.6	16.6	46.95	53.82	61.12
Net Debt ¹	730.1	695.8	698.6	681.4	530.6	480.6	420.1	350.6
Reference price ²	7.335	6.490	3.420	3.670	6.280	5.170	5.170	5.170
Nbr of stocks (in thousands)	75,183	75,595	75,170	75,438	78,660	78,374	-	-
Announcement Date	3/9/22	3/2/23	2/28/24	2/27/25	2/26/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INDITEX	25.24x	3.89x	13.75x	3.53%	196B
FAST RETAILING CO., LTD.	49.96x	6.14x	25.59x	0.75%	156B
ROSS STORES, INC.	28.59x	2.71x	18.16x	0.81%	71.5B
KERING	43.44x	2.68x	10.52x	1.42%	34.84B
TAPESTRY, INC.	20.67x	3.73x	14.93x	1.13%	28.43B
HENNES & MAURITZ AB	21.32x	1.43x	8.11x	4.4%	27.49B
NEXT PLC	18.45x	2.55x	11.36x	1.94%	22.43B
BURLINGTON STORES, INC.	28.31x	1.65x	13.96x	-.--%	20.38B
LPP SA	13.79x	1.67x	7x	4.7%	9.52B
Average	27.75x	2.94x	13.71x	2.08%	62.92B
Weighted average by Cap.	32.82x	3.99x	16.96x	2.04%