Valuation Incap Oyj

Stocks

Market Closed - Nasdaq Helsinki 20:00:00 30/10/2026 +03			5-day change	1st Jan Change
9.170 ^EUR	-3.47%		+9.56%	-6.62%

10-30	Inderes raises target price for Incap to €11 (€9.50), reiterates accumulate	FW
10-29	Incap Oyj Reports Earnings Results for the Nine Months Ended September 30, 2026	CI

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	267.6	-	-
Change	-	9.06%	-54.44%	32.13%	-4.07%	-7.46%	-	-
Enterprise Value (EV) ¹	461.2	514.7	219.9	260.5	236.3	260	247.4	214.9
Change	-	11.6%	-57.26%	18.45%	-9.3%	10.03%	-4.87%	-13.12%
P/E	21.8x	18.2x	11.4x	13.3x	20.9x	16.4x	12x	10.7x
PBR	7.3x	5.72x	2.13x	2.27x	2.13x	1.81x	1.57x	1.31x
PEG	-	0.6x	-0.4x	1x	-0.5x	0.9x	0.3x	0.9x
Capitalization / Revenue	2.7x	1.9x	1.03x	1.31x	1.35x	0.93x	0.81x	0.76x
EV / Revenue	2.72x	1.95x	0.99x	1.13x	1.1x	0.9x	0.75x	0.61x
EV / EBITDA	15.8x	12x	6.24x	7.29x	7.38x	7.67x	6.25x	5.01x
EV / EBIT	17.2x	12.9x	7.19x	8.65x	9.07x	9.74x	7.71x	6.07x
EV / FCF	89.6x	-82x	5.82x	7.89x	12.9x	-17.3x	14.7x	9.53x
FCF Yield	1.12%	-1.22%	17.2%	12.7%	7.73%	-5.8%	6.79%	10.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.72	0.94	0.68	0.77	0.47	0.56	0.7637	0.8552
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	33.9	39.6	42.9
EBIT ¹	26.8	40	30.6	30.11	26.05	26.7	32.1	35.4
Net income ¹	21.1	27.6	19.82	22.73	13.97	20.02	22.09	24.51
Net Debt ¹	2	13.88	-8.2	-40.92	-52.88	-7.6	-20.25	-52.7
Reference price ²	15.700	17.100	7.750	10.240	9.820	9.170	9.170	9.170
Nbr of stocks (in thousands)	29,247	29,285	29,437	29,437	29,448	29,182	-	-
Announcement Date	2/24/22 A	2/22/23 A	2/22/24 A	2/28/25 A	2/26/26 A	-	-	-

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	16.38x	0.93x	7.67x	-	299M
SIEMENS AG	24.42x	2.91x	15.89x	2.1%	228B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.1x	1.31x	6.18x	4.19%	163B
SCHNEIDER ELECTRIC SE	24.76x	3.21x	14.7x	1.96%	149B
EATON CORPORATION PLC	32.87x	4.91x	20.63x	1.19%	144B
DELTA ELECTRONICS, INC.	35.11x	4.43x	20.62x	1.26%	106B
EMERSON ELECTRIC CO.	33.64x	5.42x	18.87x	1.34%	92B
JOHNSON CONTROLS INTERNATIONAL PLC	31.22x	3.88x	20.83x	1.09%	90.27B
TRANE TECHNOLOGIES PLC	27.09x	3.83x	19.14x	1%	89.75B
VERTIV HOLDINGS CO.	36.65x	6.04x	24.05x	0.11%	89.53B
Average	27.42x	3.69x	16.86x	1.58%	115.16B
Weighted average by Cap.	27.19x	3.70x	16.90x	1.81%