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	417.7	-	-
Change	-	-11.04%	-47.6%	7.69%	78.43%	-15.44%	-	-
Enterprise Value (EV) ¹	1,282	1,186	955.7	958.3	1,025	898.3	837.9	768.3
Change	-	-7.42%	-19.45%	0.27%	6.92%	-12.32%	-6.73%	-8.3%
P/E	24.5x	9.98x	24.4x	-11.8x	29.9x	8.6x	7.32x	6.39x
PBR	0.48x	-	0.22x	0.24x	0.42x	0.34x	0.32x	0.3x
PEG	-	0x	-0.3x	0x	-0x	0x	0.4x	0.4x
Capitalization / Revenue	0.53x	0.41x	0.21x	0.23x	0.41x	0.34x	0.33x	0.33x
EV / Revenue	1.23x	0.98x	0.78x	0.79x	0.84x	0.74x	0.67x	0.6x
EV / EBITDA	5.13x	4.45x	4.04x	4.43x	4.43x	3.69x	3.29x	2.87x
EV / EBIT	13.4x	10.7x	12x	18.1x	10.8x	8.6x	7.38x	6.2x
EV / FCF	18.4x	34.6x	66.4x	19.6x	11.2x	6.91x	6.04x	5.3x
FCF Yield	5.45%	2.89%	1.51%	5.1%	8.89%	14.5%	16.6%	18.9%
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	5.330	5.330	5.330
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	24.68x	3.8x	13.44x	3.61%	192B
FAST RETAILING CO., LTD.	47.9x	5.88x	24.53x	0.78%	149B
ROSS STORES, INC.	29.95x	2.85x	19.07x	0.77%	74.89B
KERING	44.44x	2.72x	10.67x	1.39%	35.4B
TAPESTRY, INC.	20.78x	3.75x	14.99x	1.13%	28.58B
HENNES & MAURITZ AB	21.14x	1.42x	8.05x	4.44%	27.25B
NEXT PLC	18.75x	2.59x	11.52x	1.91%	22.84B
BURLINGTON STORES, INC.	29.83x	1.73x	14.68x	-.--%	21.48B
LPP SA	14.21x	1.71x	7.17x	4.57%	9.79B
Average	27.96x	2.94x	13.79x	2.07%	62.31B
Weighted average by Cap.	32.20x	3.87x	16.64x	2.06%