Delayed
CINNOBER BOAT
|
5-day change
|
1st Jan Change
|
- EUR
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,469
|
3,065
|
1,862
|
2,130
|
2,213
|
5,056
|
5,056
|
-
|
Enterprise Value (EV)
1 |
3,469
|
3,065
|
1,862
|
2,130
|
2,213
|
4,147
|
5,056
|
5,056
|
P/E ratio
|
11.5
x
|
11.3
x
|
12.3
x
|
20.1
x
|
13.3
x
|
5.08
x
|
6.85
x
|
6.29
x
|
Yield
|
0.87%
|
-
|
-
|
-
|
-
|
4.98%
|
7.22%
|
8.42%
|
Capitalization / Revenue
|
-
|
1.31
x
|
0.81
x
|
0.94
x
|
0.77
x
|
1.1
x
|
1.47
x
|
1.5
x
|
EV / Revenue
|
-
|
1.31
x
|
0.81
x
|
0.94
x
|
0.77
x
|
1.1
x
|
1.47
x
|
1.5
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.6
x
|
0.54
x
|
0.32
x
|
0.37
x
|
0.39
x
|
0.86
x
|
0.79
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
15,113,666
|
15,113,666
|
15,113,666
|
15,113,990
|
15,113,990
|
15,113,990
|
15,113,990
|
-
|
Reference price
2 |
0.2295
|
0.2028
|
0.1232
|
0.1409
|
0.1464
|
0.3345
|
0.3345
|
0.3345
|
Announcement Date
|
2/21/19
|
2/20/20
|
2/25/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
2,338
|
2,306
|
2,275
|
2,868
|
3,770
|
3,443
|
3,379
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,169
|
1,186
|
1,291
|
1,865
|
2,521
|
2,195
|
2,081
|
Operating Margin
|
-
|
49.99%
|
51.45%
|
56.77%
|
65.04%
|
66.88%
|
63.76%
|
61.59%
|
Earnings before Tax (EBT)
1 |
-
|
627.3
|
345
|
157.7
|
428.5
|
1,488
|
1,322
|
1,449
|
Net income
1 |
-
|
302
|
183
|
138.1
|
207.5
|
856
|
759
|
815.1
|
Net margin
|
-
|
12.91%
|
7.94%
|
6.07%
|
7.24%
|
22.71%
|
22.05%
|
24.13%
|
EPS
2 |
0.0200
|
0.0180
|
0.0100
|
0.007000
|
0.0110
|
0.0540
|
0.0488
|
0.0532
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.002000
|
-
|
-
|
-
|
-
|
0.0166
|
0.0241
|
0.0282
|
Announcement Date
|
2/21/19
|
2/20/20
|
2/25/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,140
|
542.2
|
583.8
|
615.1
|
700.7
|
582.7
|
-
|
774.6
|
795.5
|
999
|
845.3
|
1,844
|
948.3
|
977.1
|
862
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
509
|
203.3
|
323.8
|
434.8
|
445.7
|
410.8
|
856.5
|
503.4
|
526.8
|
729.2
|
553.6
|
1,283
|
655.2
|
645.8
|
546.3
|
-
|
-
|
-
|
Operating Margin
|
44.64%
|
37.5%
|
55.46%
|
70.69%
|
63.61%
|
70.5%
|
-
|
64.99%
|
66.22%
|
72.99%
|
65.49%
|
69.55%
|
69.09%
|
66.09%
|
63.38%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
157.7
|
-15.7
|
59.6
|
29.13
|
191.8
|
24.05
|
-
|
-23.4
|
236.1
|
406.3
|
316.4
|
722.7
|
386.6
|
378.5
|
321.3
|
-
|
-
|
-
|
Net income
1 |
76
|
-45.5
|
47.2
|
78.61
|
112.9
|
-38.36
|
74.51
|
22.7
|
110.3
|
215
|
208.2
|
423.2
|
227.5
|
205.3
|
214
|
-
|
-
|
-
|
Net margin
|
6.66%
|
-8.39%
|
8.08%
|
12.78%
|
16.11%
|
-6.58%
|
-
|
2.93%
|
13.87%
|
21.52%
|
24.63%
|
22.95%
|
23.99%
|
21.01%
|
24.83%
|
-
|
-
|
-
|
EPS
2 |
-
|
-0.0140
|
-
|
-
|
-
|
-0.0200
|
-
|
-
|
0.005000
|
-
|
0.0138
|
-
|
0.0270
|
0.0130
|
0.0130
|
0.0130
|
0.0130
|
0.0120
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/28/20
|
7/26/21
|
10/27/21
|
2/28/22
|
5/16/22
|
7/27/22
|
7/27/22
|
10/31/22
|
2/27/23
|
5/15/23
|
7/27/23
|
7/27/23
|
10/30/23
|
2/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.08%
|
5.08%
|
3.1%
|
2.4%
|
4%
|
15.2%
|
11.6%
|
11.8%
|
ROA (Net income/ Total Assets)
|
0.41%
|
0.38%
|
0.2%
|
-
|
0.1%
|
0.91%
|
0.81%
|
0.86%
|
Assets
1 |
-
|
78,789
|
91,500
|
-
|
207,497
|
92,586
|
93,346
|
94,721
|
Book Value Per Share
2 |
0.3800
|
0.3800
|
0.3900
|
0.3800
|
0.3800
|
0.3900
|
0.4200
|
0.4500
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/21/19
|
2/20/20
|
2/25/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
Last Close Price
0.3345
EUR Average target price
0.42
EUR Spread / Average Target +25.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.67% | 551B | | +9.53% | 291B | | +10.73% | 249B | | +21.56% | 208B | | +16.78% | 171B | | +10.32% | 166B | | -10.36% | 138B | | +1.30% | 138B | | +3.10% | 124B |
Other Banks
|