Valuation Valmet Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 10:30:00 21/01/2026 pm IST			After hours 12:17:39 am
28.97 ^EUR	+1.86%		28.86	-0.40%

19/01	UB Finland up 4.1 percent in December – Increased Holdings in Valmet and Kojamo	FW
16/01	Kempower Appoints New Head of Investor Relations	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,492	5,638	4,634	4,808	4,297	5,240	5,240	-
Change	-	61.45%	-17.81%	3.76%	-10.65%	21.95%	0%	-
Enterprise Value (EV) ¹	3,591	5,597	5,165	5,860	5,359	6,246	6,265	6,159
Change	-	55.86%	-7.72%	13.46%	-8.56%	16.56%	0.31%	-1.69%
P/E ratio	15.2x	19.1x	13.1x	13.5x	15.3x	17.9x	13.1x	11.9x
PBR	3.07x	4.25x	1.86x	1.87x	1.65x	2x	1.89x	1.78x
PEG	-	0.7x	-4.32x	12.96x	-0.7x	3.8x	0.4x	1.2x
Capitalization / Revenue	0.93x	1.43x	0.91x	0.87x	0.8x	1x	0.94x	0.9x
EV / Revenue	0.96x	1.42x	1.02x	1.06x	1x	1.19x	1.12x	1.06x
EV / EBITDA	8.55x	11.2x	8.08x	8.34x	8.02x	9.2x	7.88x	7.35x
EV / EBIT	11.3x	14x	11.8x	11.6x	11.9x	13.1x	10.6x	10.1x
EV / FCF	8.11x	14.5x	-68x	25.8x	12x	16.4x	13.7x	12.4x
FCF Yield	12.3%	6.88%	-1.47%	3.87%	8.34%	6.12%	7.3%	8.05%
Dividend per Share ²	0.9	1.2	1.3	1.35	1.35	1.367	1.433	1.56
Rate of return	3.85%	3.18%	5.17%	5.17%	5.79%	4.81%	5.04%	5.49%
EPS ²	1.54	1.98	1.92	1.94	1.52	1.592	2.175	2.394
Distribution rate	58.4%	60.6%	67.7%	69.6%	88.8%	85.9%	65.9%	65.2%
Net sales ¹	3,740	3,935	5,074	5,532	5,359	5,255	5,601	5,820
EBITDA ¹	420	500	639	703	668	678.8	795	838
EBIT ¹	319	399	436	507	449	478	589.3	609.2
Net income ¹	231	296	338	357	280	293.2	401.3	441.5
Net Debt ¹	99	-41	531	1,052	1,062	1,007	1,026	919.9
Reference price ²	23.36	37.72	25.16	26.11	23.33	28.44	28.44	28.44
Nbr of stocks (in thousands)	1,49,491	1,49,471	1,84,185	1,84,161	1,84,165	1,84,232	1,84,232	-
Announcement Date	04/02/21	03/02/22	02/02/23	07/02/24	13/02/25	-	-	-

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.($)
VALMET OYJ	17.87x	1.19x	9.2x	4.81%	614.76Cr
IHI CORPORATION	30.05x	2.51x	17.44x	0.57%	2.43TCr
NORDSON CORPORATION	26.81x	5.67x	17.48x	1.27%	1.49TCr
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	56.78x	5.97x	40.58x	0.61%	1.29TCr
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	78.81x	7.11x	50.88x	0.49%	1.01TCr
ENPRO INC.	50x	4.85x	19.78x	-	492.96Cr
KRONES AG	13.46x	0.67x	6.38x	2.21%	496.71Cr
HAITIAN INTERNATIONAL HOLDINGS LIMITED	9.88x	1.64x	6.81x	3.6%	487.49Cr
THE JAPAN STEEL WORKS, LTD.	36.05x	2.28x	18.9x	0.93%	446.48Cr
KADANT INC.	36.43x	3.86x	19.21x	-	374.16Cr
Average	35.61x	3.57x	20.67x	1.81%	912.86Cr
Weighted average by Cap.	37.54x	3.96x	22.97x	1.3%