Valuation Esso Cinnober Boat

Stocks

Real-time Estimate Tradegate 02:45:04 27/08/2026 pm IST			5-day change	1st Jan Change
77.45 ^EUR	0.00%		0.00%	-

29/04	North Atlantic Energies Reports Earnings Results for the Full Year Ended December 31, 2025	CI
20/04	North Atlantic Energies to record asset impairment for 2025

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	165.8	183.8	606.7	705.1	1,393	558.9
Change	-	10.85%	230.07%	16.21%	97.63%	-59.89%
Enterprise Value (EV) ¹	189.8	-186.7	1,381	-301.5	-85.66	1,189
Change	-	-198.34%	839.68%	-121.84%	71.59%	1,487.42%
P/E	-0.22x	0.32x	0.84x	1.04x	13.1x	-6.02x
PBR	0.98x	0.23x	0.34x	0.3x	0.62x	0.75x
PEG	-	-0x	0x	-0.18x	-0.2x	0x
Capitalization / Revenue	0.02x	0.01x	0.02x	0.04x	0.08x	0.05x
EV / Revenue	0.02x	-0.01x	0.06x	-0.02x	-0x	0.1x
EV / EBITDA	-0.46x	-0.27x	1.27x	-0.38x	-1.27x	12.9x
EV / EBIT	-0.37x	-0.3x	1.36x	-0.42x	-45.1x	60.6x
EV / FCF	-0.93x	-0.78x	-1.21x	-0.18x	-0.15x	-1.82x
FCF Yield	-108%	-128%	-82.9%	-558%	-668%	-54.9%
Dividend per Share ²	-	-	2	3	3	-
Rate of return	-	-	4.24%	5.47%	2.77%	-
EPS ²	-57.56	44.57	55.95	52.63	8.28	-7.22
Distribution rate	-	-	3.57%	5.7%	36.2%	-
Net sales ¹	10,383	15,278	24,936	19,240	17,944	11,368
EBITDA ¹	-416.2	695.3	1,091	791.4	67.4	92.4
EBIT ¹	-513.2	632.1	1,013	715	1.9	19.6
Net income ¹	-739.9	572.9	719.2	676.5	106.5	-92.8
Net Debt ¹	24	-370.5	774.1	-1,007	-1,479	629.6
Reference price ²	12.90	14.30	47.20	54.85	108.40	43.48
Nbr of stocks (in thousands)	12,855	12,855	12,855	12,855	12,855	12,855
Announcement Date	16/04/21	15/04/22	21/04/23	12/04/24	11/04/25	29/04/26

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.($)
ORLEN SPÓLKA AKCYJNA	6.27x	0.63x	3.57x	5.48%	4.68TCr
HF SINCLAIR CORPORATION	5.8x	0.51x	4.1x	2.13%	1.72TCr
TÜRKIYE PETROL RAFINERILERI	9.61x	0.47x	4.79x	13.6%	1.52TCr
IDEMITSU KOSAN CO.,LTD.	12x	0.31x	6.46x	3.04%	1.02TCr
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	6.4x	0.65x	7.5x	4.2%	744.15Cr
HELLENIQ ENERGY HOLDINGS S.A.	6.06x	0.48x	3.71x	4.61%	540.73Cr
DELEK US HOLDINGS, INC.	9.25x	0.45x	3.72x	1.42%	433.77Cr
CALUMET, INC.	-18.67x	1.22x	9.22x	-.--%	420.07Cr
Average	4.59x	0.59x	5.38x	4.31%	1.38TCr
Weighted average by Cap.	6.35x	0.57x	4.58x	5.36%