Valuation Hiab Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 02:00:00 19/07/25 am AEST			5-day change	1st Jan Change
55.50 ^EUR	+0.36%		+1.28%	+8.65%

10/07	Hiab to Close Marine Cargo Handling Business Sale Deal by July-end	MT
10/07	Hiab to Finalize MacGregor Sale at Month's End After Securing Regulatory Approvals	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,181	2,827	2,664	3,389	3,265	3,548	-	-
Change	-	29.63%	-5.75%	27.18%	-3.64%	8.65%	-	-
Enterprise Value (EV) ¹	2,863	3,241	3,042	3,567	3,195	3,377	3,324	3,272
Change	-	13.21%	-6.12%	17.25%	-10.43%	5.68%	-1.57%	-1.55%
P/E ratio	260x	11.5x	112x	9.8x	3.09x	22.1x	19.7x	17.5x
PBR	1.68x	1.83x	-	1.93x	3.18x	3.54x	3.22x	2.9x
PEG	-	0x	-1.2x	0x	0x	-0.3x	1.6x	1.4x
Capitalization / Revenue	0.67x	0.85x	0.65x	0.74x	1.98x	2.28x	2.18x	2.04x
EV / Revenue	0.88x	0.98x	0.74x	0.78x	1.94x	2.17x	2.04x	1.88x
EV / EBITDA	8.24x	9.29x	5.68x	5.68x	12.2x	12.5x	11.5x	10.2x
EV / EBIT	14.1x	14x	9.16x	6.95x	14.7x	14.7x	13.6x	12x
EV / FCF	13.1x	80.4x	-	10.1x	7.78x	33.1x	23.4x	20.8x
FCF Yield	7.65%	1.24%	-	9.95%	12.8%	3.02%	4.28%	4.81%
Dividend per Share ²	1.08	1.08	1.35	2.15	2.39	1.275	1.405	1.503
Rate of return	3.19%	2.46%	3.27%	4.08%	4.68%	2.3%	2.53%	2.71%
EPS ²	0.13	3.82	0.37	5.38	16.55	2.515	2.822	3.17
Distribution rate	831%	28.3%	365%	40%	14.4%	50.7%	49.8%	47.4%
Net sales ¹	3,263	3,315	4,089	4,569	1,647	1,559	1,628	1,740
EBITDA ¹	347.6	348.9	536	628.2	261.2	269.1	288.4	320
EBIT ¹	203.6	231.5	332.1	513.3	217.1	230	244	273.7
Net income ¹	8.1	246.7	23.9	346.9	1,067	168.5	181.9	204.7
Net Debt ¹	682	414	378	178.6	-69.9	-170.9	-224	-275.7
Reference price ²	33.82	43.84	41.32	52.70	51.08	55.50	55.50	55.50
Nbr of stocks (in thousands)	64,483	64,483	64,483	64,301	63,924	63,924	-	-
Announcement Date	4/2/21	3/2/22	2/2/23	1/2/24	12/2/25	-	-	-

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	22.07x	2.17x	12.55x	2.3%	4.13B
PACCAR, INC.	16.76x	1.42x	11.49x	3.89%	49.18B
DAIMLER TRUCK HOLDING AG	9.04x	1.02x	10.1x	4.44%	35.75B
TOYOTA INDUSTRIES CORPORATION	19.41x	1.47x	13.12x	1.76%	32.84B
KOMATSU LTD.	11.93x	1.29x	7.08x	3.89%	30.38B
EPIROC AB	26.77x	3.8x	15.23x	1.9%	24.14B
EXOR N.V.	-3.74x	-	-	0.57%	21.67B
CNH INDUSTRIAL N.V.	21.32x	1.04x	13.38x	3.02%	16.19B
KNORR-BREMSE AG	21.55x	1.84x	10.72x	2.23%	15.81B
KUBOTA CORPORATION	10.82x	1.25x	9.92x	3.1%	12.36B
Average	15.59x	1.70x	11.51x	2.71%	24.24B
Weighted average by Cap.	14.94x	1.61x	11.33x	2.96%