Company Valuation: Consti Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 93.59 86.24 91.97 81.11 84.66 79.37 - -
Change - -7.85% 6.64% -11.81% 4.37% -6.25% - -
Enterprise Value (EV) 1 107.8 90.11 91.03 83.79 79.73 79.42 76.47 69.37
Change - -16.45% 1.03% -7.96% -4.85% -0.39% -3.71% -9.28%
P/E 26.3x 10.5x 10.6x 11.6x 12.7x 12.4x 8.95x 7.75x
PBR 2.92x 2.37x 2.24x 1.85x 1.87x 1.7x 1.59x 1.39x
PEG - 0x 2.25x -0.6x -2.79x -2.08x 0.2x 0.5x
Capitalization / Revenue 0.32x 0.28x 0.29x 0.25x 0.25x 0.25x 0.23x 0.22x
EV / Revenue 0.37x 0.3x 0.28x 0.26x 0.24x 0.25x 0.22x 0.19x
EV / EBITDA 11.7x 6.04x 5.71x 5.87x 6.15x 6.51x 4.97x 4.03x
EV / EBIT 11.3x 7.89x 7.37x 8.23x 8.47x 8.82x 6.62x 5.32x
EV / FCF 19.8x 5.65x 8.74x 11.6x 4.76x 61.1x 8.64x 7.38x
FCF Yield 5.06% 17.7% 11.4% 8.6% 21% 1.64% 11.6% 13.6%
Dividend per Share 2 0.45 0.6 0.7 0.7 0.72 0.72 0.735 0.79
Rate of return 3.72% 5.38% 5.93% 6.83% 6.76% 7.35% 7.5% 8.06%
EPS 2 0.46 1.06 1.11 0.88 0.84 0.79 1.095 1.265
Distribution rate 97.8% 56.6% 63.1% 79.5% 85.7% 91.1% 67.1% 62.5%
Net sales 1 288.8 305.2 320.6 326.7 336.2 321.4 351.6 364.4
EBITDA 1 9.202 14.93 15.94 14.28 12.97 12.2 15.4 17.2
EBIT 1 9.535 11.43 12.34 10.18 9.412 9 11.55 13.05
Net income 1 3.717 8.491 9.014 7.143 6.818 6.3 8.75 10.05
Net Debt 1 14.26 3.871 -0.934 2.681 -4.932 0.05 -2.9 -10
Reference price 2 12.100 11.150 11.800 10.250 10.650 9.800 9.800 9.800
Nbr of stocks (in thousands) 7,735 7,735 7,794 7,913 7,949 8,099 - -
Announcement Date 04/02/22 03/02/23 02/02/24 07/02/25 06/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.41x0.25x6.51x7.35% 8.86Cr
48.31x2.37x22.88x0.07% 9.35TCr
12.06x1.03x5.68x4.83% 6.72TCr
25.68x1.96x19.84x1.15% 5.59TCr
24.28x2.96x16.44x0.27% 4.31TCr
52.83x4.13x25.9x1.78% 4.08TCr
25.86x0.64x10.58x2.41% 3.14TCr
19.94x1.38x12.33x0.23% 2.98TCr
5.36x0.34x6.7x5.25% 2.89TCr
21.6x0.4x6.43x2.82% 2.69TCr
Average 24.83x 1.55x 13.33x 2.62% 4.18TCr
Weighted average by Cap. 29.00x 1.86x 15.48x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Consti Oyj

Historical PBR trend

Valuation ratios - PBR - Consti Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Consti Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Consti Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - Consti Oyj