Delayed
CINNOBER BOAT
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
6,514
|
7,989
|
6,389
|
5,571
|
7,346
|
8,068
|
-
|
-
|
Enterprise Value (EV)
1 |
6,399
|
7,807
|
6,996
|
6,192
|
7,346
|
9,009
|
9,828
|
10,842
|
P/E ratio
|
18.8
x
|
-12
x
|
25.5
x
|
-27.7
x
|
14.8
x
|
15.2
x
|
15.2
x
|
9.23
x
|
Yield
|
5.56%
|
1.14%
|
3.52%
|
3.93%
|
-
|
2.76%
|
2.81%
|
2.97%
|
Capitalization / Revenue
|
0.4
x
|
0.58
x
|
0.38
x
|
0.36
x
|
0.49
x
|
0.54
x
|
0.53
x
|
0.53
x
|
EV / Revenue
|
0.39
x
|
0.57
x
|
0.42
x
|
0.4
x
|
0.49
x
|
0.61
x
|
0.65
x
|
0.71
x
|
EV / EBITDA
|
4
x
|
18.6
x
|
4.95
x
|
11.6
x
|
6.51
x
|
7.02
x
|
7.41
x
|
7.01
x
|
EV / FCF
|
9.03
x
|
-50.4
x
|
60.8
x
|
-79.4
x
|
-
|
18.6
x
|
14.8
x
|
19.8
x
|
FCF Yield
|
11.1%
|
-1.99%
|
1.64%
|
-1.26%
|
-
|
5.37%
|
6.74%
|
5.05%
|
Price to Book
|
1.99
x
|
3.06
x
|
2.36
x
|
2.51
x
|
-
|
2.8
x
|
2.57
x
|
2.32
x
|
Nbr of stocks (in thousands)
|
373,299
|
374,029
|
373,403
|
365,049
|
370,833
|
373,513
|
-
|
-
|
Reference price
2 |
17.45
|
21.36
|
17.11
|
15.26
|
19.81
|
21.60
|
21.60
|
21.60
|
Announcement Date
|
3/12/20
|
3/4/21
|
3/3/22
|
3/9/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
16,383
|
13,800
|
16,670
|
15,616
|
14,889
|
14,831
|
15,106
|
15,267
|
EBITDA
1 |
1,598
|
420
|
1,414
|
534
|
1,128
|
1,283
|
1,326
|
1,547
|
EBIT
1 |
1,041
|
-87
|
910
|
-6
|
606
|
736.1
|
783.3
|
868.6
|
Operating Margin
|
6.35%
|
-0.63%
|
5.46%
|
-0.04%
|
4.07%
|
4.96%
|
5.19%
|
5.69%
|
Earnings before Tax (EBT)
1 |
528
|
-1,102
|
323
|
-139
|
556
|
743.2
|
716.4
|
1,111
|
Net income
1 |
351
|
-665
|
256
|
-202
|
502
|
537.1
|
526.2
|
822
|
Net margin
|
2.14%
|
-4.82%
|
1.54%
|
-1.29%
|
3.37%
|
3.62%
|
3.48%
|
5.38%
|
EPS
2 |
0.9300
|
-1.780
|
0.6700
|
-0.5500
|
1.340
|
1.418
|
1.420
|
2.340
|
Free Cash Flow
1 |
709
|
-155
|
115
|
-78
|
-
|
483.5
|
662.5
|
548
|
FCF margin
|
4.33%
|
-1.12%
|
0.69%
|
-0.5%
|
-
|
3.26%
|
4.39%
|
3.59%
|
FCF Conversion (EBITDA)
|
44.37%
|
-
|
8.13%
|
-
|
-
|
37.7%
|
49.94%
|
35.43%
|
FCF Conversion (Net income)
|
201.99%
|
-
|
44.92%
|
-
|
-
|
90.02%
|
125.89%
|
66.67%
|
Dividend per Share
2 |
0.9700
|
0.2425
|
0.6025
|
0.6000
|
-
|
0.5971
|
0.6080
|
0.6410
|
Announcement Date
|
3/12/20
|
3/4/21
|
3/3/22
|
3/9/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: February |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
3,943
|
4,525
|
3,477
|
3,857
|
4,039
|
4,243
|
3,276
|
3,548
|
3,767
|
4,298
|
3,285
|
3,573
|
3,797
|
4,168
|
3,331
|
EBITDA
1 |
298
|
148
|
-67
|
197
|
296
|
108
|
155
|
249
|
382
|
342
|
234.2
|
329.7
|
407.7
|
318.7
|
-
|
EBIT
1 |
170
|
16
|
-197
|
65
|
156
|
-30
|
-10
|
119
|
255
|
242
|
78.43
|
173
|
276.3
|
196.1
|
111
|
Operating Margin
|
4.31%
|
0.35%
|
-5.67%
|
1.69%
|
3.86%
|
-0.71%
|
-0.31%
|
3.35%
|
6.77%
|
5.63%
|
2.39%
|
4.84%
|
7.28%
|
4.7%
|
3.33%
|
Earnings before Tax (EBT)
1 |
-215
|
-8
|
-216
|
-48
|
168
|
-43
|
-20
|
108
|
250
|
218
|
91.29
|
186.1
|
274.7
|
190.9
|
-
|
Net income
1 |
-152
|
-16
|
-162
|
-49
|
282
|
-273
|
-18
|
117
|
218
|
185
|
68.56
|
134.3
|
197.7
|
137
|
-
|
Net margin
|
-3.85%
|
-0.35%
|
-4.66%
|
-1.27%
|
6.98%
|
-6.43%
|
-0.55%
|
3.3%
|
5.79%
|
4.3%
|
2.09%
|
3.76%
|
5.21%
|
3.29%
|
-
|
EPS
2 |
-0.4000
|
-0.0400
|
-0.4400
|
-0.1300
|
0.7700
|
-0.7500
|
-0.0500
|
0.3200
|
0.5800
|
0.4900
|
0.1800
|
0.3525
|
0.5225
|
0.3625
|
-
|
Dividend per Share
2 |
0.1200
|
0.1200
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
-
|
0.1452
|
0.1470
|
0.1470
|
0.1470
|
0.1323
|
Announcement Date
|
11/23/21
|
3/3/22
|
5/26/22
|
8/25/22
|
11/17/22
|
3/9/23
|
5/25/23
|
8/24/23
|
11/16/23
|
3/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
607
|
621
|
-
|
941
|
1,760
|
2,774
|
Net Cash position
1 |
115
|
182
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.4293
x
|
1.163
x
|
-
|
0.7337
x
|
1.327
x
|
1.793
x
|
Free Cash Flow
1 |
709
|
-155
|
115
|
-78
|
-
|
484
|
662
|
548
|
ROE (net income / shareholders' equity)
|
10.2%
|
-25.4%
|
20.7%
|
-5.85%
|
-
|
20.2%
|
21.3%
|
22%
|
ROA (Net income/ Total Assets)
|
3.23%
|
-4.86%
|
4.16%
|
-1.67%
|
-
|
4.61%
|
5.4%
|
7.3%
|
Assets
1 |
10,864
|
13,679
|
6,152
|
12,073
|
-
|
11,639
|
9,737
|
11,260
|
Book Value Per Share
2 |
8.770
|
6.990
|
7.240
|
6.080
|
-
|
7.700
|
8.410
|
9.320
|
Cash Flow per Share
2 |
3.730
|
0.6300
|
2.110
|
1.650
|
-
|
2.690
|
2.780
|
-
|
Capex
1 |
702
|
392
|
694
|
685
|
-
|
496
|
520
|
590
|
Capex / Sales
|
4.28%
|
2.84%
|
4.16%
|
4.39%
|
-
|
3.34%
|
3.44%
|
3.87%
|
Announcement Date
|
3/12/20
|
3/4/21
|
3/3/22
|
3/9/23
|
3/7/24
|
-
|
-
|
-
|
Last Close Price
21.6
USD Average target price
22.09
USD Spread / Average Target +2.26% Consensus |