Valuation Hiab Oyj

Equities

Real-time Estimate Tradegate Other stock markets 10:34:44 14/04/26 pm AEST			5-day change	1st Jan Change
47.37 ^EUR	+1.61%		+13.86%	-4.44%

09/04	OP Corporate Bank Upgrades Hiab to Accumulate, Lifts PT	MT
09/04	OP Corporate Bank upgrades Hiab to Accumulate from Reduce, sets price target at 48 euros - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,827	2,664	3,389	3,265	3,195	3,008	-	-
Change	-	-5.75%	27.18%	-3.64%	-2.15%	-5.86%	-	-
Enterprise Value (EV) ¹	3,241	3,042	3,567	3,195	2,986	2,819	2,747	2,655
Change	-	-6.12%	17.25%	-10.43%	-6.56%	-5.59%	-2.55%	-3.34%
P/E ratio	11.5x	112x	9.8x	3.09x	19.4x	21.4x	15.5x	13.8x
PBR	1.83x	-	1.93x	3.18x	3.16x	2.8x	2.53x	2.29x
PEG	-	-1.2x	0x	0x	-0.2x	-1.5x	0.4x	1.1x
Capitalization / Revenue	0.85x	0.65x	0.74x	1.98x	2.05x	1.91x	1.75x	1.64x
EV / Revenue	0.98x	0.74x	0.78x	1.94x	1.92x	1.79x	1.6x	1.45x
EV / EBITDA	9.29x	5.68x	5.68x	12.2x	12x	11.2x	8.88x	7.77x
EV / EBIT	14x	9.16x	6.95x	14.7x	14x	12.9x	10.5x	9.04x
EV / FCF	80.4x	-	10.1x	7.78x	17.4x	18.7x	15.6x	12.8x
FCF Yield	1.24%	-	9.95%	12.8%	5.76%	5.34%	6.42%	7.81%
Dividend per Share ²	1.08	1.35	2.15	2.39	2.33	1.235	1.428	1.618
Rate of return	2.46%	3.27%	4.08%	4.68%	4.71%	2.65%	3.06%	3.47%
EPS ²	3.82	0.37	5.38	16.55	2.55	2.18	3.012	3.385
Distribution rate	28.3%	365%	40%	14.4%	91.4%	56.7%	47.4%	47.8%
Net sales ¹	3,315	4,089	4,569	1,647	1,556	1,571	1,720	1,830
EBITDA ¹	348.9	536	628.2	261.2	249.3	251.5	309.2	341.5
EBIT ¹	231.5	332.1	513.3	217.1	212.9	219	262.2	293.8
Net income ¹	246.7	23.9	346.9	1,067	164	140.7	195	218.8
Net Debt ¹	414	378	178.6	-69.9	-209.2	-189	-261	-352.8
Reference price ²	43.84	41.32	52.70	51.08	49.52	46.62	46.62	46.62
Nbr of stocks (in thousands)	64,483	64,483	64,301	63,924	64,519	64,519	-	-
Announcement Date	3/2/22	2/2/23	1/2/24	12/2/25	12/2/26	-	-	-

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.($)
HIAB OYJ	21.39x	1.79x	11.21x	2.65%	3.52B
PACCAR, INC.	22.47x	2.09x	17.1x	2.79%	67.04B
DAIMLER TRUCK HOLDING AG	13.22x	1.15x	11.77x	4.08%	39.37B
TOYOTA INDUSTRIES CORPORATION	27.77x	1.8x	19.82x	1.29%	38.44B
KOMATSU LTD.	17.46x	1.73x	9.71x	2.76%	38.71B
EPIROC AB	32.5x	4.64x	18.57x	1.54%	31.91B
KNORR-BREMSE AG	23.64x	2.18x	11.92x	2.1%	19.45B
KUBOTA CORPORATION	14.24x	1.53x	11.31x	1.97%	19.05B
EXOR N.V.	-7.06x	-	-	0.73%	16.41B
METSO OUTOTEC OYJ	22.61x	2.54x	13.57x	2.59%	15.86B
Average	18.82x	2.16x	13.89x	2.25%	28.98B
Weighted average by Cap.	20.21x	2.15x	14.79x	2.39%