Company Valuation: Apetit Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 80.17 63.65 82 86.61 86.12 75.29 - -
Change - -20.61% 28.84% 5.62% -0.56% -12.58% - -
Enterprise Value (EV) 1 105 50.95 76.1 89.91 101.7 103.5 103.7 75.29
Change - -51.47% 49.37% 18.14% 13.14% 1.74% 0.19% -27.39%
P/E 33.8x 12.3x 8.48x 10.3x 9.62x -20.4x 21.9x 13.1x
PBR 0.86x 0.66x 0.79x 0.8x 0.77x 0.72x 0.72x -
PEG - 0x 0.1x -0.8x 1.64x 0x -0x 0.2x
Capitalization / Revenue 0.28x 0.27x 0.47x 0.53x 0.51x 0.44x 0.42x 0.41x
EV / Revenue 0.37x 0.22x 0.43x 0.55x 0.61x 0.6x 0.58x 0.41x
EV / EBITDA 11.4x 4.11x 5.77x 5.62x 4.84x 9.49x 6.82x 4.35x
EV / EBIT 37.5x 8.22x 10.1x 9.67x 17.2x 103x 18.9x 10.2x
EV / FCF -65.6x 2.18x 34.6x -14.3x 17.5x -25.2x 33.4x 13.7x
FCF Yield -1.52% 45.9% 2.89% -7.01% 5.7% -3.96% 2.99% 7.3%
Dividend per Share 2 0.4 0.5 0.75 0.75 0.7 0.45 0.6 0.7
Rate of return 3.11% 4.9% 5.7% 5.38% 5.05% 3.73% 4.98% 5.81%
EPS 2 0.38 0.83 1.55 1.36 1.44 -0.59 0.55 0.92
Distribution rate 105% 60.2% 48.4% 55.1% 48.6% -76.3% 109% 76.1%
Net sales 1 283.9 231.8 175.5 162.6 167.6 172 179 183
EBITDA 1 9.2 12.4 13.2 16 21 10.9 15.2 17.3
EBIT 1 2.8 6.2 7.5 9.3 5.9 1 5.5 7.4
Net income 1 2.4 5.2 9.7 8.5 9 -3.6 3.4 5.7
Net Debt 1 24.8 -12.7 -5.9 3.3 15.6 28.2 28.4 -
Reference price 2 12.85 10.20 13.15 13.95 13.85 12.05 12.05 12.05
Nbr of stocks (in thousands) 6,239 6,240 6,236 6,208 6,218 6,248 - -
Announcement Date 17/02/22 16/02/23 15/02/24 13/02/25 13/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-20.42x0.6x9.49x3.73% 84.2M
21.87x2.95x14.52x3.75% 260B
19.59x2.51x14.96x3.27% 80.37B
16.65x1.73x9.81x3.77% 44.6B
14.61x0.52x9.38x2.64% 38.08B
20.39x3.11x12.64x3.43% 33.8B
34.32x2.97x17.34x1.08% 30.37B
26.31x5.55x17.69x3.18% 29.98B
-8.72x1.88x9.4x6.49% 29.33B
17.82x1.71x12.08x4.78% 27.11B
Average 14.24x 2.35x 12.73x 3.61% 57.41B
Weighted average by Cap. 19.71x 2.66x 13.70x 3.61%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Apetit Oyj

Historical PBR trend

Valuation ratios - PBR - Apetit Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Apetit Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Apetit Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - Apetit Oyj