Delayed
CINNOBER BOAT
|
5-day change
|
1st Jan Change
|
- EUR
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,256
|
24,468
|
30,575
|
26,232
|
24,994
|
26,666
|
-
|
-
|
Enterprise Value (EV)
1 |
35,837
|
35,902
|
44,521
|
40,648
|
24,994
|
42,022
|
41,960
|
41,851
|
P/E ratio
|
14
x
|
17.8
x
|
13.9
x
|
10.6
x
|
13.4
x
|
11.2
x
|
10.2
x
|
9.43
x
|
Yield
|
3.41%
|
3.89%
|
3.15%
|
3.91%
|
-
|
4.02%
|
4.36%
|
4.65%
|
Capitalization / Revenue
|
0.37
x
|
0.33
x
|
0.4
x
|
0.3
x
|
0.28
x
|
0.3
x
|
0.29
x
|
0.28
x
|
EV / Revenue
|
0.54
x
|
0.48
x
|
0.59
x
|
0.47
x
|
0.28
x
|
0.47
x
|
0.46
x
|
0.45
x
|
EV / EBITDA
|
6.5
x
|
5.58
x
|
7.03
x
|
5.68
x
|
3.54
x
|
5.94
x
|
5.69
x
|
5.54
x
|
EV / FCF
|
19.4
x
|
16.3
x
|
27.5
x
|
18.6
x
|
-
|
18.1
x
|
17.9
x
|
17.4
x
|
FCF Yield
|
5.14%
|
6.13%
|
3.63%
|
5.38%
|
-
|
5.52%
|
5.59%
|
5.76%
|
Price to Book
|
1.72
x
|
1.98
x
|
2.26
x
|
1.73
x
|
-
|
1.7
x
|
1.58
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
1,087,956
|
1,058,752
|
1,014,615
|
977,353
|
960,753
|
952,365
|
-
|
-
|
Reference price
2 |
22.30
|
23.11
|
30.14
|
26.84
|
26.02
|
28.00
|
28.00
|
28.00
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
66,260
|
74,736
|
75,601
|
86,984
|
88,649
|
89,446
|
91,740
|
93,752
|
EBITDA
1 |
5,510
|
6,435
|
6,335
|
7,161
|
7,066
|
7,069
|
7,370
|
7,557
|
EBIT
1 |
2,700
|
3,594
|
3,331
|
3,728
|
3,604
|
3,543
|
3,718
|
3,861
|
Operating Margin
|
4.07%
|
4.81%
|
4.41%
|
4.29%
|
4.07%
|
3.96%
|
4.05%
|
4.12%
|
Earnings before Tax (EBT)
1 |
2,134
|
1,706
|
2,803
|
3,216
|
2,300
|
2,918
|
3,092
|
3,252
|
Net income
1 |
1,766
|
1,397
|
2,246
|
2,546
|
1,874
|
2,344
|
2,494
|
2,614
|
Net margin
|
2.67%
|
1.87%
|
2.97%
|
2.93%
|
2.11%
|
2.62%
|
2.72%
|
2.79%
|
EPS
2 |
1.590
|
1.300
|
2.170
|
2.540
|
1.940
|
2.506
|
2.737
|
2.969
|
Free Cash Flow
1 |
1,843
|
2,199
|
1,618
|
2,188
|
-
|
2,318
|
2,346
|
2,411
|
FCF margin
|
2.78%
|
2.94%
|
2.14%
|
2.52%
|
-
|
2.59%
|
2.56%
|
2.57%
|
FCF Conversion (EBITDA)
|
33.45%
|
34.17%
|
25.54%
|
30.55%
|
-
|
32.79%
|
31.83%
|
31.9%
|
FCF Conversion (Net income)
|
104.36%
|
157.41%
|
72.04%
|
85.94%
|
-
|
98.88%
|
94.08%
|
92.21%
|
Dividend per Share
2 |
0.7600
|
0.9000
|
0.9500
|
1.050
|
-
|
1.126
|
1.221
|
1.301
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2021 Q3
|
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
|
---|
Net sales
1 |
-
|
18,545
|
20,148
|
19,774
|
21,445
|
22,407
|
23,359
|
21,624
|
22,068
|
21,934
|
23,023
|
21,472
|
22,282
|
22,201
|
23,212
|
-
|
EBITDA
1 |
-
|
1,568
|
1,635
|
1,636
|
1,728
|
1,886
|
-
|
1,736
|
1,764
|
1,706
|
1,861
|
1,669
|
1,754
|
1,738
|
1,870
|
-
|
EBIT
1 |
-
|
812
|
838
|
829
|
880
|
993
|
1,026
|
864
|
904
|
839
|
996
|
822.7
|
873.2
|
864.6
|
977.3
|
-
|
Operating Margin
|
-
|
4.38%
|
4.16%
|
4.19%
|
4.1%
|
4.43%
|
4.39%
|
4%
|
4.1%
|
3.83%
|
4.33%
|
3.83%
|
3.92%
|
3.89%
|
4.21%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
547
|
682
|
704
|
713
|
804
|
-
|
Net income
1 |
-
|
522
|
634
|
546
|
603
|
589
|
809
|
561
|
468
|
394
|
451
|
534
|
574.9
|
577.6
|
661.8
|
-
|
Net margin
|
-
|
2.81%
|
3.15%
|
2.76%
|
2.81%
|
2.63%
|
3.46%
|
2.59%
|
2.12%
|
1.8%
|
1.96%
|
2.49%
|
2.58%
|
2.6%
|
2.85%
|
-
|
EPS
2 |
-
|
0.5100
|
0.6200
|
0.5400
|
0.6000
|
0.5900
|
0.8200
|
0.5700
|
0.4800
|
0.4100
|
0.4700
|
0.5620
|
0.6125
|
0.6269
|
0.7157
|
-
|
Dividend per Share
2 |
0.4600
|
-
|
0.5200
|
-
|
0.4600
|
-
|
0.5900
|
-
|
0.4900
|
-
|
-
|
-
|
0.5025
|
-
|
0.6255
|
-
|
Announcement Date
|
2/12/20
|
11/10/21
|
2/16/22
|
5/11/22
|
8/10/22
|
11/9/22
|
2/15/23
|
5/10/23
|
8/9/23
|
11/8/23
|
2/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11,581
|
11,434
|
13,946
|
14,416
|
-
|
15,355
|
15,294
|
15,185
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.102
x
|
1.777
x
|
2.201
x
|
2.013
x
|
-
|
2.172
x
|
2.075
x
|
2.009
x
|
Free Cash Flow
1 |
1,843
|
2,199
|
1,618
|
2,188
|
-
|
2,318
|
2,346
|
2,411
|
ROE (net income / shareholders' equity)
|
13.3%
|
18.3%
|
17.3%
|
17.5%
|
-
|
15.5%
|
15.8%
|
15.8%
|
ROA (Net income/ Total Assets)
|
4.64%
|
5.91%
|
5.24%
|
5.4%
|
-
|
4.61%
|
4.54%
|
4.59%
|
Assets
1 |
38,033
|
23,652
|
42,895
|
47,133
|
-
|
50,809
|
54,986
|
57,008
|
Book Value Per Share
2 |
12.90
|
11.70
|
13.30
|
15.50
|
-
|
16.50
|
17.80
|
19.20
|
Cash Flow per Share
2 |
4.900
|
5.920
|
5.290
|
6.100
|
-
|
5.780
|
5.960
|
6.310
|
Capex
1 |
2,218
|
2,659
|
2,371
|
2,490
|
-
|
2,422
|
2,538
|
2,609
|
Capex / Sales
|
3.35%
|
3.56%
|
3.14%
|
2.86%
|
-
|
2.71%
|
2.77%
|
2.78%
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Average target price
30.07
EUR Spread / Average Target +7.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.48% | 485B | | +21.40% | 40.05B | | +5.39% | 38.37B | | -15.08% | 25.16B | | -0.55% | 25.08B | | +4.35% | 17.88B | | +11.96% | 17.99B | | +1.34% | 13.77B | | +13.08% | 12.59B |
Other Food Retail & Distribution
|