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 74.98 - -
Change - -20.61% 28.84% 5.62% -0.56% -12.94% - -
Enterprise Value (EV) 1 105 50.95 76.1 89.91 101.7 103.2 103.4 74.98
Change - -51.47% 49.37% 18.14% 13.14% 1.43% 0.19% -27.47%
P/E 33.8x 12.3x 8.48x 10.3x 9.62x -20.3x 21.8x 13x
PBR 0.86x 0.66x 0.79x 0.8x 0.77x 0.72x 0.71x -
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 9.47x 6.8x 4.33x
EV / EBIT 37.5x 8.22x 10.1x 9.67x 17.2x 103x 18.8x 10.1x
EV / FCF -65.6x 2.18x 34.6x -14.3x 17.5x -25.2x 33.3x 13.6x
FCF Yield -1.52% 45.9% 2.89% -7.01% 5.7% -3.97% 3% 7.34%
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% 3.75% 5% 5.83%
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 12.00 12.00 12.00
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.($)
-20.34x0.6x9.47x3.75% 83.54M
21.75x2.94x14.46x3.77% 258B
19.4x2.49x14.84x3.3% 79.58B
16.55x1.72x9.76x3.79% 44.17B
14.46x0.52x9.3x2.67% 37.69B
19.94x3.05x12.39x3.51% 33.05B
34.98x3.03x17.65x1.06% 30.9B
26.02x5.48x17.46x3.22% 29.65B
-8.48x1.85x9.24x6.67% 28.53B
18x1.72x12.18x4.74% 27.4B
Average 14.23x 2.34x 12.67x 3.65% 56.94B
Weighted average by Cap. 19.67x 2.65x 13.65x 3.63%

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