Financials Wells Fargo CINNOBER BOAT

Equities

0R2F

US9497461015

Banks

Delayed CINNOBER BOAT 5-day change 1st Jan Change
- USD -.--% Intraday chart for Wells Fargo -.--% -.--%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 227,540 124,779 191,307 157,335 178,749 203,461 - -
Enterprise Value (EV) 1 227,540 124,779 191,307 157,335 178,749 203,461 203,461 203,461
P/E ratio 13.3 x 73.6 x 9.69 x 13.1 x 10.2 x 11.6 x 10.7 x 9.23 x
Yield 3.57% 4.04% 1.25% 2.66% 2.64% 2.53% 2.77% 3.13%
Capitalization / Revenue 2.67 x 1.72 x 2.44 x 2.13 x 2.16 x 2.5 x 2.46 x 2.37 x
EV / Revenue 2.67 x 1.72 x 2.44 x 2.13 x 2.16 x 2.5 x 2.46 x 2.37 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.33 x 0.76 x 1.11 x 0.99 x 1.06 x 1.2 x 1.14 x 1.09 x
Nbr of stocks (in thousands) 4,229,359 4,134,490 3,987,233 3,810,491 3,631,640 3,486,315 - -
Reference price 2 53.80 30.18 47.98 41.29 49.22 58.36 58.36 58.36
Announcement Date 20-01-14 21-01-15 22-01-14 23-01-13 24-01-12 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 85,063 72,340 78,492 73,785 82,597 81,473 82,583 85,748
EBITDA - - - - - - - -
EBIT 1 26,885 14,710 24,661 16,503 27,035 28,296 28,441 28,874
Operating Margin 31.61% 20.33% 31.42% 22.37% 32.73% 34.73% 34.44% 33.67%
Earnings before Tax (EBT) 1 24,198 581 28,816 14,969 21,636 22,779 23,625 25,808
Net income 1 17,938 1,710 20,256 12,067 17,982 17,540 17,976 19,954
Net margin 21.09% 2.36% 25.81% 16.35% 21.77% 21.53% 21.77% 23.27%
EPS 2 4.050 0.4100 4.950 3.140 4.830 5.015 5.478 6.323
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.920 1.220 0.6000 1.100 1.300 1.477 1.619 1.824
Announcement Date 20-01-14 21-01-15 22-01-14 23-01-13 24-01-12 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 20,856 17,592 17,028 19,505 19,660 20,729 20,533 20,857 20,478 20,863 20,238 20,173 20,131 19,902 20,199
EBITDA - - - - - - - - - - - - - - -
EBIT 1 7,658 3,722 4,145 5,178 3,458 7,053 7,546 7,744 4,692 6,525 7,280 7,360 7,310 6,154 7,210
Operating Margin 36.72% 21.16% 24.34% 26.55% 17.59% 34.02% 36.75% 37.13% 22.91% 31.28% 35.97% 36.48% 36.31% 30.92% 35.69%
Earnings before Tax (EBT) 1 8,110 4,509 3,565 4,394 2,501 5,846 5,833 6,547 3,410 5,587 6,006 5,928 5,779 5,118 5,908
Net income 1 5,470 3,393 2,839 3,250 2,585 4,713 4,659 5,450 3,160 4,313 4,492 4,475 4,354 3,849 4,486
Net margin 26.23% 19.29% 16.67% 16.66% 13.15% 22.74% 22.69% 26.13% 15.43% 20.67% 22.2% 22.19% 21.63% 19.34% 22.21%
EPS 2 1.380 0.8800 0.7400 0.8500 0.6700 1.230 1.250 1.480 0.8600 1.200 1.283 1.296 1.282 1.152 1.354
Dividend per Share 2 0.2000 0.2500 0.2500 0.3000 0.3000 0.3000 0.3000 0.3500 0.3500 0.3500 0.3531 0.3618 0.4055 0.3838 0.3838
Announcement Date 22-01-14 22-04-14 22-07-15 22-10-14 23-01-13 23-04-14 23-07-14 23-10-13 24-01-12 24-04-12 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 10.2% 1% 12% 7.5% 11% 10.6% 10.8% 12.1%
ROA (Net income/ Total Assets) 1.02% 0.17% 1.11% 0.7% 1.02% 0.96% 0.98% 1.03%
Assets 1 1,758,627 1,005,882 1,824,865 1,723,857 1,762,941 1,822,064 1,835,769 1,941,965
Book Value Per Share 2 40.30 39.80 43.30 41.90 46.30 48.60 51.20 53.60
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 20-01-14 21-01-15 22-01-14 23-01-13 24-01-12 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
27
Last Close Price
58.36 USD
Average target price
63.49 USD
Spread / Average Target
+8.79%
Consensus