Suspension of trading

Valuation AS Ekspress Grupp

Stocks

Market Closed - Nasdaq Tallinn Other stock markets 08:09:20 13/07/2026 BST			5-day change	1st Jan Change
1.380 ^EUR	+9.96%		+9.96%	+12.20%

05-25	AS Ekspress Grupp, AS Delfi Meedia, AS Õhtuleht Kirjastus, A/S Delfi, and UAB Delfi Announce Management Changes	CI
04-30	AS Ekspress Grupp Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	23.67	47.24	45.52	38.87	27.98	38.08
Change	-	99.54%	-3.63%	-14.62%	-28.01%	36.06%
Enterprise Value (EV) ¹	39.61	58.5	63.42	55.38	47.55	51.16
Change	-	47.69%	8.41%	-12.67%	-14.14%	7.59%
P/E	9.94x	22.3x	11.6x	11.9x	8.55x	36.9x
PBR	0.44x	0.88x	0.82x	0.69x	0.48x	0.66x
PEG	-	-1.8x	0.1x	-0.7x	-3.97x	-0.5x
Capitalization / Revenue	0.37x	0.88x	0.71x	0.53x	0.37x	0.47x
EV / Revenue	0.63x	1.09x	0.99x	0.76x	0.62x	0.64x
EV / EBITDA	7.53x	9.26x	10.3x	7.67x	6.69x	7.86x
EV / EBIT	13.5x	13.2x	13.1x	9.41x	9.72x	13x
EV / FCF	7.72x	6.66x	35.3x	8.32x	8.45x	6.52x
FCF Yield	12.9%	15%	2.84%	12%	11.8%	15.3%
Dividend per Share ²	-	0.08	0.05	0.06	0.06	-
Rate of return	-	5.13%	3.33%	4.65%	6.64%	-
EPS ²	0.08	0.0701	0.1294	0.1081	0.1058	0.0333
Distribution rate	-	114%	38.6%	55.5%	56.7%	-
Net sales ¹	63.24	53.52	64.14	73.09	76.17	80.23
EBITDA ¹	5.261	6.316	6.179	7.223	7.113	6.508
EBIT ¹	2.925	4.447	4.826	5.886	4.89	3.948
Net income ¹	2.51	2.243	4.048	3.349	3.252	1.031
Net Debt ¹	15.93	11.26	17.89	16.51	19.57	13.09
Reference price ²	0.795	1.560	1.500	1.290	0.904	1.230
Nbr of stocks (in thousands)	29,779	30,283	30,350	30,132	30,956	30,956
Announcement Date	01/04/21	01/03/22	03/04/23	01/04/24	25/04/25	01/04/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AS EKSPRESS GRUPP	-	-	-	-	48.88M
PEARSON PLC	19.45x	2.25x	9.67x	2.16%	9.9B
VEND MARKETPLACES ASA	-23.23x	7.67x	19.85x	1.03%	5.28B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	14.11x	-	-	5.37%	3.5B
KADOKAWA CORPORATION	65.29x	1.37x	17.46x	0.82%	3.36B
LAGARDÈRE S.A.	10.2x	0.59x	4.78x	3.37%	3.22B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	10.75x	0.24x	1.7x	7.03%	2.62B
JOHN WILEY & SONS, INC.	13.24x	1.9x	6.93x	-	2.51B
TX GROUP AG	24.11x	1.69x	6.24x	3.46%	1.74B
Average	16.74x	2.25x	9.52x	3.32%	3.58B
Weighted average by Cap.	14.78x	2.71x	10.73x	2.82%