Valuation Manitou Group Liquidnet

Stocks

Real-time Estimate Tradegate 01:29:59 20/08/2026 am IST			5-day change	1st Jan Change
21.28 ^EUR	+41.83%		0.00%	-

31/07	Manitou BF SA Updates Earnings Guidance for the Year 2026	CI
31/07	Manitou BF SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,054	949	887.7	642.1	738.6	824.6	-	-
Change	-	-10%	-6.46%	-27.67%	15.02%	11.65%	-	-
Enterprise Value (EV) ¹	1,060	1,170	1,285	1,046	989	1,108	1,120	1,115
Change	-	10.35%	9.87%	-18.58%	-5.48%	12.01%	1.15%	-0.53%
P/E	12.1x	17.3x	6.19x	5.28x	10.8x	8.97x	7.99x	7.15x
PBR	1.41x	1.2x	0.99x	0.66x	0.76x	0.8x	0.75x	0.7x
PEG	-	-0.5x	0x	-0.3x	-0.2x	0.3x	0.7x	0.6x
Capitalization / Revenue	0.56x	0.4x	0.31x	0.24x	0.29x	0.3x	0.29x	0.28x
EV / Revenue	0.57x	0.5x	0.45x	0.39x	0.39x	0.4x	0.39x	0.38x
EV / EBITDA	5.97x	8.38x	4.72x	3.82x	4.32x	4.64x	4.16x	3.89x
EV / EBIT	8.57x	13.8x	6.07x	5.26x	6.93x	7.33x	6.3x	5.76x
EV / FCF	12x	51.7x	-8.15x	7.63x	7.5x	172x	24.7x	17x
FCF Yield	8.34%	1.93%	-12.3%	13.1%	13.3%	0.58%	4.05%	5.87%
Dividend per Share ²	0.8	0.63	1.35	1.25	0.75	0.8593	1.092	1.203
Rate of return	2.9%	2.54%	5.82%	7.45%	3.89%	3.99%	5.07%	5.58%
EPS ²	2.27	1.43	3.75	3.18	1.79	2.401	2.696	3.013
Distribution rate	35.2%	44.1%	36%	39.3%	41.9%	35.8%	40.5%	39.9%
Net sales ¹	1,875	2,362	2,871	2,657	2,564	2,754	2,849	2,951
EBITDA ¹	177.5	139.5	272.3	274.1	229.1	238.8	269.2	286.6
EBIT ¹	123.7	84.64	211.6	199	142.6	151.1	177.8	193.3
Net income ¹	86.76	54.72	143.4	121.9	68.42	88.82	111.8	126.8
Net Debt ¹	5.543	220.7	397.4	404.2	250.4	283.1	295.9	289.9
Reference price ²	27.55	24.80	23.20	16.78	19.30	21.55	21.55	21.55
Nbr of stocks (in thousands)	38,271	38,265	38,263	38,266	38,268	38,265	-	-
Announcement Date	03/03/22	02/03/23	06/03/24	05/03/25	13/03/26	-	-	-

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.($)
PACCAR INC	21.46x	2.03x	16.65x	2.55%	6.74TCr
KOMATSU LTD.	16.56x	1.64x	9.36x	2.73%	4TCr
DAIMLER TRUCK HOLDING AG	12.49x	1.11x	11.26x	4.12%	3.96TCr
EPIROC AB	30.27x	4.41x	17.63x	1.65%	2.99TCr
KUBOTA CORPORATION	11.54x	1.49x	9.52x	2.03%	1.87TCr
KNORR-BREMSE AG	22.05x	2.07x	11.21x	2.15%	1.83TCr
EXOR N.V.	13.38x	-	-	0.73%	1.61TCr
METSO OYJ	22.81x	2.54x	13.71x	2.64%	1.54TCr
CNH INDUSTRIAL N.V.	23.35x	0.79x	13.79x	1.69%	1.24TCr
Average	19.32x	2.01x	12.89x	2.25%	2.87TCr
Weighted average by Cap.	19.33x	2.04x	13.38x	2.5%