Company Valuation: Aspocomp Group Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 41.05 50.22 26.2 21.76 38.22 39.75 - -
Change - 22.33% -47.82% -16.97% 75.66% 4% - -
Enterprise Value (EV) 1 42.71 51.88 26.2 27.48 39.11 45.95 47.25 39.75
Change - 21.46% -49.49% 4.87% 42.34% 17.47% 2.83% -15.87%
P/E 19.4x 14.1x -16x -6.24x 84.7x 20.3x 10.2x 8.25x
PBR 2.14x 2.3x - 1.42x 2.05x 1.92x 1.67x -
PEG - 0.2x 0x -0x -1x 0x 0x 0.4x
Capitalization / Revenue 1.24x 1.28x 0.81x 0.79x 1x 0.96x 0.85x 0.73x
EV / Revenue 1.29x 1.33x 0.81x 1x 1.03x 1.12x 1.01x 0.73x
EV / EBITDA 10.4x 8.11x 87.3x -13.1x 17x 11.5x 7.75x 4.68x
EV / EBIT 19x 11.5x -15.1x -6.94x 43.2x 20.9x 11.5x 6.97x
EV / FCF 42.7x 47.4x 10.6x -5.35x 22.2x -7.66x -36.3x 7.23x
FCF Yield 2.34% 2.11% 9.44% -18.7% 4.51% -13.1% -2.75% 13.8%
Dividend per Share 2 0.15 0.21 - - - 0.09 0.21 0.32
Rate of return 2.5% 2.86% - - - 1.7% 3.98% 6.06%
EPS 2 0.31 0.52 -0.24 -0.51 0.06 0.26 0.52 0.64
Distribution rate 48.4% 40.4% - - - 34.6% 40.4% 50%
Net sales 1 33.15 39.11 32.3 27.58 38.15 41.2 47 54.1
EBITDA 1 4.1 6.4 0.3 -2.1 2.3 4 6.1 8.5
EBIT 1 2.243 4.502 -1.741 -3.962 0.905 2.2 4.1 5.7
Net income 1 2.106 3.545 -1.637 -3.476 0.414 1.9 3.9 4.8
Net Debt 1 1.663 1.663 - 5.723 0.898 6.2 7.5 -
Reference price 2 6.000 7.340 3.830 3.180 5.080 5.280 5.280 5.280
Nbr of stocks (in thousands) 6,841 6,841 6,841 6,841 7,523 7,528 - -
Announcement Date 10/03/22 16/03/23 14/03/24 26/02/25 25/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.31x1.12x11.49x1.7% 4.62Cr
67.66x10.84x54.55x1.21% 23TCr
49.33x8.62x15.31x-.--% 9.56TCr
46.43x9.91x34.5x1.19% 6.11TCr
50.22x - - 0.19% 5.33TCr
49.13x8.62x31.05x0.97% 5.17TCr
46.44x8.07x32.27x0.87% 3.89TCr
34.64x8.32x27.54x0.53% 3.66TCr
884.04x56.23x1248.08x - 3.17TCr
26.79x7.01x21.22x1.59% 3.33TCr
Average 127.50x 13.19x 164.00x 0.92% 6.37TCr
Weighted average by Cap. 95.25x 12.09x 103.75x 0.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ACG1V Stock
  4. Valuation Aspocomp Group Oyj
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!