Valuation Moncler CINNOBER BOAT

Stocks

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

03/07	Futures point higher, Mib set to restart from 52,400	AN
02/07	MIB ends higher; Fincantieri tops the board	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,258	13,307	15,047	13,796	14,916	13,890	-	-
Change	-	-22.9%	13.07%	-8.31%	8.12%	-6.88%	-	-
Enterprise Value (EV) ¹	16,529	13,326	14,818	13,411	13,458	13,361	13,158	12,915
Change	-	-19.38%	11.2%	-9.5%	0.35%	-0.72%	-1.52%	-1.85%
P/E	43.6x	22.1x	24.6x	21.6x	23.8x	21.4x	19.7x	18.1x
PBR	6.8x	4.59x	4.68x	3.85x	3.87x	3.38x	3.12x	2.91x
PEG	-	0.4x	27.55x	4.88x	-11.23x	6.66x	2.23x	2.08x
Capitalization / Revenue	8.43x	5.11x	5.04x	4.44x	4.76x	4.24x	3.96x	3.69x
EV / Revenue	8.08x	5.12x	4.97x	4.31x	4.3x	4.08x	3.75x	3.43x
EV / EBITDA	23.9x	15.1x	12.5x	-	10.5x	9.99x	9.11x	8.25x
EV / EBIT	27.4x	17.2x	16.6x	14.6x	14.7x	13.9x	12.6x	11.4x
EV / FCF	30x	40.7x	20x	20.8x	25.4x	18.5x	17.9x	16.1x
FCF Yield	3.33%	2.46%	5%	4.81%	3.93%	5.4%	5.59%	6.22%
Dividend per Share ²	0.6	1.12	1.15	1.3	-	1.358	1.464	1.6
Rate of return	0.94%	2.26%	2.06%	2.55%	-	2.66%	2.86%	3.13%
EPS ²	1.47	2.24	2.26	2.36	2.31	2.384	2.594	2.82
Distribution rate	40.8%	50%	50.9%	55.1%	-	57%	56.4%	56.7%
Net sales ¹	2,046	2,603	2,984	3,109	3,132	3,272	3,511	3,768
EBITDA ¹	691.9	880.1	1,186	-	1,283	1,338	1,445	1,565
EBIT ¹	603.1	774.5	893.8	916.3	913.4	961.6	1,045	1,132
Net income ¹	393.5	606.7	611.9	639.6	626.7	647.8	705.8	768.4
Net Debt ¹	-729.6	19.17	-228.5	-384.7	-1,458	-528.3	-731.3	-974.7
Reference price ²	64.02	49.50	55.70	50.98	54.92	51.14	51.14	51.14
Nbr of stocks (in thousands)	2,69,576	2,68,824	2,70,137	2,70,606	2,71,598	2,71,598	-	-
Announcement Date	24/02/22	28/02/23	28/02/24	13/02/25	19/02/26	-	-	-

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.($)
LVMH	22.59x	3.34x	11.17x	2.6%	28TCr
RALPH LAUREN CORPORATION	21.7x	2.8x	14.28x	0.96%	2.37TCr
LULULEMON ATHLETICA INC.	10.72x	1.04x	4.96x	-.--%	1.34TCr
GILDAN ACTIVEWEAR INC.	13.56x	2.08x	8.75x	1.98%	947.83Cr
LEVI STRAUSS & CO.	15.95x	1.57x	10.29x	2.37%	938.8Cr
V.F. CORPORATION	15.55x	0.97x	9.19x	2.22%	638.58Cr
PAGE INDUSTRIES LIMITED	61.68x	9.14x	41.74x	1.12%	501.38Cr
Average	23.11x	2.99x	14.34x	1.61%	4.98TCr
Weighted average by Cap.	22.08x	3.18x	11.46x	2.34%