Valuation Manitou Group LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 04:03:01 20/07/26 pm AEST			5-day change	1st Jan Change
19.50 ^EUR	+30.00%		0.00%	-

24/06	Germany's BF.capital targets Italy expansion in private debt	RE
23/06	Manitou BF Appoints Hervé Rochet as Interim CEO from June 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,054	949	887.7	642.1	738.6	747.7	-	-
Change	-	-10%	-6.46%	-27.67%	15.02%	1.24%	-	-
Enterprise Value (EV) ¹	1,060	1,170	1,285	1,046	989	1,045	1,052	1,050
Change	-	10.35%	9.87%	-18.58%	-5.48%	5.63%	0.71%	-0.16%
P/E	12.1x	17.3x	6.19x	5.28x	10.8x	8.34x	6.9x	6.25x
PBR	1.41x	1.2x	0.99x	0.66x	0.76x	0.74x	0.69x	0.64x
PEG	-	-0.5x	0x	-0.3x	-0.2x	0.3x	0.3x	0.6x
Capitalization / Revenue	0.56x	0.4x	0.31x	0.24x	0.29x	0.28x	0.27x	0.26x
EV / Revenue	0.57x	0.5x	0.45x	0.39x	0.39x	0.39x	0.38x	0.36x
EV / EBITDA	5.97x	8.38x	4.72x	3.82x	4.32x	4.53x	4.01x	3.75x
EV / EBIT	8.57x	13.8x	6.07x	5.26x	6.93x	7.27x	6.12x	5.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.8	0.63	1.35	1.25	0.75	0.888	1.072	1.203
Rate of return	2.9%	2.54%	5.82%	7.45%	3.89%	4.54%	5.48%	6.16%
EPS ²	2.27	1.43	3.75	3.18	1.79	2.344	2.831	3.128
Distribution rate	35.2%	44.1%	36%	39.3%	41.9%	37.9%	37.9%	38.5%
Net sales ¹	1,875	2,362	2,871	2,657	2,564	2,696	2,803	2,905
EBITDA ¹	177.5	139.5	272.3	274.1	229.1	230.4	262.2	280
EBIT ¹	123.7	84.64	211.6	199	142.6	143.7	171.8	187.7
Net income ¹	86.76	54.72	143.4	121.9	68.42	92.83	108.4	123
Net Debt ¹	5.543	220.7	397.4	404.2	250.4	296.9	304.3	302.6
Reference price ²	27.55	24.80	23.20	16.78	19.30	19.54	19.54	19.54
Nbr of stocks (in thousands)	38,271	38,265	38,263	38,266	38,268	38,266	-	-
Announcement Date	3/3/22	2/3/23	6/3/24	5/3/25	13/3/26	-	-	-

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.($)
PACCAR INC	22.09x	2.04x	16.71x	2.51%	66.42B
DAIMLER TRUCK HOLDING AG	13.45x	1.1x	11.48x	4.3%	36.94B
KOMATSU LTD.	15.12x	1.48x	8.43x	3.08%	34.32B
EPIROC AB	28.33x	4.21x	16.71x	1.74%	28.1B
KNORR-BREMSE AG	23.53x	2.18x	11.9x	2.04%	19.02B
KUBOTA CORPORATION	13.28x	1.5x	10.35x	1.98%	18.59B
EXOR N.V.	13.36x	-	-	0.73%	15.92B
METSO OYJ	21.4x	2.4x	12.89x	2.81%	14.45B
CNH INDUSTRIAL N.V.	26.99x	0.86x	16.34x	2.45%	13.19B
Average	19.73x	1.97x	13.10x	2.41%	27.44B
Weighted average by Cap.	19.65x	1.99x	13.48x	2.59%