Valuation Vinci CINNOBER BOAT

Stocks

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

07-10	French and Benelux stocks-Factors to watch	RE
07-10	Vinci Unit Lands Charging Stations Installation Contract in Germany	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	63,071	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-5.64%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	81,779	80,433	78,907
Change	-	-1.26%	13.95%	-5.5%	12.2%	-4.82%	-1.65%	-1.9%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	13.2x	11.9x	11x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.01x	1.89x	1.76x
PEG	-	0.2x	1.46x	3.86x	5.33x	3.08x	1.1x	1.47x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.82x	0.8x	0.77x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.07x	1.02x	0.96x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.86x	5.55x	5.22x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.33x	7.83x	7.36x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.9x	14.7x	13.7x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.7%	6.79%	7.27%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.308	5.844	6.384
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.46%	4.91%	5.36%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.021	10.02	10.77
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.8%	58.3%	59.3%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,535	79,116	81,843
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,946	14,499	15,105
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,820	10,270	10,728
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,135	5,686	6,090
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,707	17,362	15,835
Reference price ²	92.91	93.29	113.70	99.74	120.05	119.00	119.00	119.00
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	530,012	-	-
Announcement Date	2/4/22	2/9/23	2/7/24	2/6/25	2/5/26	-	-	-

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.($)
QUANTA SERVICES, INC.	69.18x	2.98x	29.17x	0.07%	98.82B
COMFORT SYSTEMS USA, INC.	41.29x	5.06x	28.07x	0.16%	61.72B
LARSEN & TOUBRO LIMITED	25.75x	1.97x	19.08x	1.21%	56.93B
FERROVIAL N.V.	55.82x	4.67x	29.93x	1.56%	46.79B
HOCHTIEF AG	34.06x	0.8x	13.54x	1.87%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.81x	0.56x	8.9x	2.09%	36.38B
EMCOR GROUP, INC.	26.83x	1.74x	16.77x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.68x	0.3x	6.26x	6.07%	27.97B
BOUYGUES SA	14.46x	0.4x	4.37x	4.61%	20.58B
Average	33.43x	2.05x	17.34x	1.98%	47.01B
Weighted average by Cap.	40.66x	2.52x	20.81x	1.37%