Valuation Incap Oyj

Stocks

Market Closed - Nasdaq Helsinki 04:00:00 04/11/26 am AEDT			After hours 04:40:11 am
9.100 ^EUR	+0.55%		9.075	-0.27%

06:22pm	Incap Oyj, Nine Months 2026 Earnings Call, Oct 29, 2026
30/10	Inderes raises target price for Incap to €11 (€9.50), reiterates accumulate	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	459.2	500.8	228.1	301.4	289.2	264.1	-	-
Change	-	9.06%	-54.44%	32.13%	-4.07%	-8.67%	-	-
Enterprise Value (EV) ¹	461.2	514.7	219.9	260.5	236.3	250.9	243.9	197.5
Change	-	11.6%	-57.26%	18.45%	-9.3%	6.18%	-2.81%	-19.01%
P/E	21.8x	18.2x	11.4x	13.3x	20.9x	16.2x	11.8x	10.6x
PBR	7.3x	5.72x	2.13x	2.27x	2.13x	1.78x	1.55x	1.29x
PEG	-	0.6x	-0.4x	1x	-0.5x	0.8x	0.3x	0.9x
Capitalization / Revenue	2.7x	1.9x	1.03x	1.31x	1.35x	0.92x	0.8x	0.75x
EV / Revenue	2.72x	1.95x	0.99x	1.13x	1.1x	0.87x	0.74x	0.56x
EV / EBITDA	15.8x	12x	6.24x	7.29x	7.38x	6.12x	5.49x	4.14x
EV / EBIT	17.2x	12.9x	7.19x	8.65x	9.07x	8.79x	7.03x	5.22x
EV / FCF	89.6x	-82x	5.82x	7.89x	12.9x	-6.47x	12.6x	7.81x
FCF Yield	1.12%	-1.22%	17.2%	12.7%	7.73%	-15.5%	7.91%	12.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.72	0.94	0.68	0.77	0.47	0.56	0.765	0.855
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	169.8	263.8	221.6	230.1	214.6	287.6	329.2	350.8
EBITDA ¹	29.26	42.77	35.22	35.74	32.03	41	44.45	47.7
EBIT ¹	26.8	40	30.6	30.11	26.05	28.55	34.7	37.85
Net income ¹	21.1	27.6	19.82	22.73	13.97	20	22.1	24.5
Net Debt ¹	2	13.88	-8.2	-40.92	-52.88	-13.2	-20.25	-66.6
Reference price ²	15.700	17.100	7.750	10.240	9.820	9.050	9.050	9.050
Nbr of stocks (in thousands)	29,247	29,285	29,437	29,437	29,448	29,182	-	-
Announcement Date	24/2/22	22/2/23	22/2/24	28/2/25	26/2/26	-	-	-

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.($)
INCAP OYJ	16.16x	0.87x	6.12x	-	296M
SIEMENS AG	24.85x	2.95x	16.13x	2.07%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.47x	1.37x	6.45x	4.06%	168B
SCHNEIDER ELECTRIC SE	25.07x	3.25x	14.87x	1.94%	152B
EATON CORPORATION PLC	32.6x	4.86x	20.42x	1.21%	142B
DELTA ELECTRONICS, INC.	35.8x	4.5x	20.94x	1.25%	108B
EMERSON ELECTRIC CO.	33.84x	5.45x	18.96x	1.33%	92.57B
JOHNSON CONTROLS INTERNATIONAL PLC	30.68x	3.82x	20.51x	1.11%	88.74B
TRANE TECHNOLOGIES PLC	27.31x	3.86x	19.29x	1.06%	90.48B
VERTIV HOLDINGS CO.	35.35x	5.82x	23.2x	0.11%	86.35B
Average	27.41x	3.68x	16.69x	1.57%	116.1B
Weighted average by Cap.	27.19x	3.69x	16.87x	1.8%