Valuation Incap Oyj

Stocks

Market Closed - Nasdaq Helsinki 19:00:00 19/08/2026 +03			After hours 19:35:27
8.060 ^EUR	-1.10%		8.050	-0.12%

08-05	Electronics Manufacturer Incap Starts Up to EUR15 Million Share Buyback	MT
07-30	Incap Oyj Reports Earnings Results for the Half Year Ended June 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	240	-	-
Change	-	9.06%	-54.44%	32.13%	-4.07%	-17.01%	-	-
Enterprise Value (EV) ¹	461.2	514.7	219.9	260.5	236.3	228.3	212.9	187.3
Change	-	11.6%	-57.26%	18.45%	-9.3%	-3.38%	-6.72%	-12.05%
P/E	21.8x	18.2x	11.4x	13.3x	20.9x	14.6x	11.1x	9.94x
PBR	7.3x	5.72x	2.13x	2.27x	2.13x	1.58x	1.38x	1.2x
PEG	-	0.6x	-0.4x	1x	-0.5x	0.8x	0.4x	0.9x
Capitalization / Revenue	2.7x	1.9x	1.03x	1.31x	1.35x	0.86x	0.75x	0.7x
EV / Revenue	2.72x	1.95x	0.99x	1.13x	1.1x	0.82x	0.67x	0.55x
EV / EBITDA	15.8x	12x	6.24x	7.29x	7.38x	6.63x	5.16x	4.22x
EV / EBIT	17.2x	12.9x	7.19x	8.65x	9.07x	8.9x	6.68x	5.34x
EV / FCF	89.6x	-82x	5.82x	7.89x	12.9x	-15.1x	12.7x	8.31x
FCF Yield	1.12%	-1.22%	17.2%	12.7%	7.73%	-6.6%	7.89%	12%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.72	0.94	0.68	0.77	0.47	0.56	0.735	0.82
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	169.8	263.8	221.6	230.1	214.6	280.1	319.8	340.8
EBITDA ¹	29.26	42.77	35.22	35.74	32.03	34.45	41.25	44.35
EBIT ¹	26.8	40	30.6	30.11	26.05	25.65	31.9	35.05
Net income ¹	21.1	27.6	19.82	22.73	13.97	16.55	21.6	24.05
Net Debt ¹	2	13.88	-8.2	-40.92	-52.88	-11.7	-27.05	-52.7
Reference price ²	15.700	17.100	7.750	10.240	9.820	8.150	8.150	8.150
Nbr of stocks (in thousands)	29,247	29,285	29,437	29,437	29,448	29,448	-	-
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	14.55x	0.82x	6.63x	-	278M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.11x	2.53x	11.39x	2.68%	275B
SIEMENS AG	25.71x	3.02x	16.46x	2.04%	245B
SCHNEIDER ELECTRIC SE	31.15x	3.99x	18.44x	1.57%	192B
EATON CORPORATION PLC	38.9x	5.66x	24.18x	0.99%	168B
DELTA ELECTRONICS, INC.	44.31x	5.95x	26.53x	0.96%	148B
VERTIV HOLDINGS CO.	45.11x	7.42x	29.9x	0.09%	105B
DELTA ELECTRONICS (THAILAND)	95.35x	12.18x	67.64x	0.33%	102B
EMERSON ELECTRIC CO.	32.32x	5.21x	18.12x	1.4%	88.01B
FUJIKURA LTD.	35.89x	6.16x	24.31x	1.08%	61.24B
Average	38.24x	5.29x	24.36x	1.24%	138.46B
Weighted average by Cap.	36.19x	4.98x	22.97x	1.5%