Valuation Amplifon CINNOBER BOAT

Stocks

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

10/07	Milan stocks rise, but catalysts are scarce, Nexi sprints, banks attract buying	RE
08/07	Iran tensions sink markets, oil higher	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,667	6,249	7,068	5,604	3,024	2,793	-	-
Change	-	-41.42%	13.1%	-20.71%	-46.03%	-7.64%	-	-
Enterprise Value (EV) ¹	11,539	7,581	8,399	7,059	4,545	4,634	3,816	3,749
Change	-	-34.3%	10.79%	-15.95%	-35.62%	1.96%	-17.64%	-1.77%
P/E	67.6x	34.9x	45.2x	38.6x	33.5x	23.5x	15.5x	13.3x
PBR	11.5x	6.02x	6.43x	4.87x	3.03x	1.85x	1.96x	1.79x
PEG	-	2.6x	-3.5x	-5.46x	-0.9x	2.53x	0.3x	0.8x
Capitalization / Revenue	5.48x	2.95x	3.13x	2.33x	1.26x	1.15x	1.08x	1.02x
EV / Revenue	5.92x	3.58x	3.72x	2.93x	1.9x	1.9x	1.48x	1.37x
EV / EBITDA	23.9x	14.4x	15.5x	12.4x	8.41x	8.08x	6.08x	5.54x
EV / EBIT	44x	26.6x	30.7x	26.6x	16.2x	16x	11x	8.96x
EV / FCF	45.3x	30.7x	30.4x	23.2x	15.3x	18.1x	12.9x	11.9x
FCF Yield	2.21%	3.25%	3.29%	4.32%	6.54%	5.54%	7.74%	8.38%
Dividend per Share ²	0.26	0.29	0.29	0.29	0.29	0.2498	0.3037	0.3292
Rate of return	0.55%	1.04%	0.93%	1.17%	2.11%	2.37%	2.88%	3.13%
EPS ²	0.702	0.796	0.693	0.644	0.41	0.4482	0.6781	0.7919
Distribution rate	37%	36.4%	41.8%	45%	70.7%	55.7%	44.8%	41.6%
Net sales ¹	1,948	2,119	2,260	2,409	2,396	2,438	2,586	2,738
EBITDA ¹	482.8	525.3	541.6	567.7	540.4	573.8	627.6	676.9
EBIT ¹	262.1	285.3	274	265	281.3	289.2	347.3	418.6
Net income ¹	157.8	178.5	155.1	145.4	91.3	136.4	190.5	218.4
Net Debt ¹	871.2	1,332	1,331	1,455	1,521	1,841	1,023	955.9
Reference price ²	47.45	27.82	31.34	24.85	13.75	10.53	10.53	10.53
Nbr of stocks (in thousands)	2,24,815	2,24,622	2,25,517	2,25,501	2,19,937	2,65,245	-	-
Announcement Date	03/03/22	01/03/23	07/03/24	06/03/25	04/03/26	-	-	-

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.($)
ABBOTT LABORATORIES	23.23x	3.49x	13.07x	2.71%	16TCr
MEDTRONIC PLC	19.01x	3.31x	11.67x	3.53%	11TCr
CENCORA, INC.	16.88x	0.19x	11.92x	0.78%	5.9TCr
HOYA CORPORATION	31.57x	7.65x	20x	1.27%	5.17TCr
BECTON, DICKINSON AND COMPANY	37.86x	3.01x	10.33x	2.53%	4.19TCr
MEDLINE INC.	39.35x	1.42x	12.52x	0.2%	3.47TCr
DEXCOM, INC.	30.62x	5.46x	17.4x	-.--%	2.89TCr
WEST PHARMACEUTICAL SERVICES, INC.	42.01x	7.28x	26.26x	0.25%	2.5TCr
STERIS PLC	23.76x	3.47x	12.49x	1.22%	2.11TCr
Average	29.37x	3.92x	15.07x	1.39%	5.93TCr
Weighted average by Cap.	25.99x	3.60x	13.91x	2.03%