Company Valuation: Springvest Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 - 21.39 23.51 44.29 38.22 40.78 - -
Change - - 9.91% 88.39% -13.71% 6.69% - -
Enterprise Value (EV) 1 - 21.39 21.88 40.84 36.51 34.58 34.38 40.78
Change - - 2.28% 86.66% -10.6% -5.3% -0.58% 18.62%
P/E 163x 35.4x 70.3x 28.4x 42.9x 40.2x 38.1x 40.2x
PBR - - 1.17x 2.02x 1.7x 1.1x 0.94x -
PEG - 0x -1.5x 0x -1x 3.2x 6.86x -7.64x
Capitalization / Revenue - 5.68x 6.26x 6.45x 6.53x 6.68x 6.37x 6.18x
EV / Revenue - 5.68x 5.82x 5.95x 6.24x 5.67x 5.37x 6.18x
EV / EBITDA - 26.7x 38.7x 20x 30.2x 26.6x 24.6x 31.4x
EV / EBIT - 27.9x 39.5x 20.1x 30.5x 26.6x 24.6x 31.4x
EV / FCF - - - 20.9x - 38.4x 34.4x 40.8x
FCF Yield - - - 4.79% - 2.6% 2.91% 2.45%
Dividend per Share 2 - - 0.1 0.45 0.2 0.16 0.18 0.18
Rate of return - - 2.37% 5.66% 2.92% 2.21% 2.49% 2.49%
EPS 2 0.05 0.11 0.06 0.28 0.16 0.18 0.19 0.18
Distribution rate - - 167% 161% 125% 88.9% 94.7% 100%
Net sales 1 - 3.763 3.758 6.866 5.851 6.1 6.4 6.6
EBITDA 1 - 0.8001 0.5654 2.041 1.208 1.3 1.4 1.3
EBIT 1 - 0.768 0.5543 2.033 1.199 1.3 1.4 1.3
Net income 1 0.2957 0.5902 0.3621 1.628 0.9338 1 1.1 1
Net Debt 1 - - -1.632 -3.453 -1.709 -6.2 -6.4 -
Reference price 2 8.140 3.890 4.220 7.950 6.860 7.240 7.240 7.240
Nbr of stocks (in thousands) - 5,499 5,571 5,571 5,571 5,632 - -
Announcement Date 02/03/22 28/02/23 29/02/24 13/02/25 11/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
40.22x5.67x26.6x2.21% 4.64Cr
25.6x10.88x18.52x1.91% 3.38TCr
14.4x8.01x12.73x6.91% 2.16TCr
15.72x7.68x12.91x4% 1.56TCr
12.13x4.33x7.85x3.68% 319.48Cr
9.73x0.78x4.57x4.63% 113.27Cr
11.48x12.38x10.89x11.67% 100Cr
Average 18.47x 7.11x 13.44x 5% 1.09TCr
Weighted average by Cap. 19.44x 9.01x 14.99x 3.99%

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. SPRING Stock
  4. Valuation Springvest Oyj