Company Valuation: Aspocomp Group Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 41.05 50.22 26.2 21.76 38.22 40.05 - -
Change - 22.33% -47.82% -16.97% 75.66% 4.79% - -
Enterprise Value (EV) 1 42.71 51.88 26.2 27.48 39.11 46.25 47.55 40.05
Change - 21.46% -49.49% 4.87% 42.34% 18.24% 2.81% -15.77%
P/E 19.4x 14.1x -16x -6.24x 84.7x 20.5x 10.2x 8.31x
PBR 2.14x 2.3x - 1.42x 2.05x 1.94x 1.68x -
PEG - 0.2x 0x -0x -1x 0x 0x 0.4x
Capitalization / Revenue 1.24x 1.28x 0.81x 0.79x 1x 0.97x 0.85x 0.74x
EV / Revenue 1.29x 1.33x 0.81x 1x 1.03x 1.12x 1.01x 0.74x
EV / EBITDA 10.4x 8.11x 87.3x -13.1x 17x 11.6x 7.79x 4.71x
EV / EBIT 19x 11.5x -15.1x -6.94x 43.2x 21x 11.6x 7.03x
EV / FCF 42.7x 47.4x 10.6x -5.35x 22.2x -7.71x -36.6x 7.28x
FCF Yield 2.34% 2.11% 9.44% -18.7% 4.51% -13% -2.73% 13.7%
Dividend per Share 2 0.15 0.21 - - - 0.09 0.21 0.32
Rate of return 2.5% 2.86% - - - 1.69% 3.95% 6.02%
EPS 2 0.31 0.52 -0.24 -0.51 0.06 0.26 0.52 0.64
Distribution rate 48.4% 40.4% - - - 34.6% 40.4% 50%
Net sales 1 33.15 39.11 32.3 27.58 38.15 41.2 47 54.1
EBITDA 1 4.1 6.4 0.3 -2.1 2.3 4 6.1 8.5
EBIT 1 2.243 4.502 -1.741 -3.962 0.905 2.2 4.1 5.7
Net income 1 2.106 3.545 -1.637 -3.476 0.414 1.9 3.9 4.8
Net Debt 1 1.663 1.663 - 5.723 0.898 6.2 7.5 -
Reference price 2 6.000 7.340 3.830 3.180 5.080 5.320 5.320 5.320
Nbr of stocks (in thousands) 6,841 6,841 6,841 6,841 7,523 7,528 - -
Announcement Date 10/03/22 16/03/23 14/03/24 26/02/25 25/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.46x1.12x11.56x1.69% 46.47M
58x9.3x46.79x1.4% 201B
53.45x9.12x16.2x-.--% 101B
47.43x10.12x35.23x1.16% 62.12B
54.92x9.66x34.8x0.87% 57.5B
41.35x - - 0.19% 53B
9373.61x70.84x2248.64x - 40.13B
44.5x7.68x30.52x0.87% 36.69B
33.05x7.83x25.68x0.66% 34.81B
27.72x7.25x21.95x1.54% 34.42B
Average 975.45x 14.77x 274.60x 0.93% 62.1B
Weighted average by Cap. 652.63x 13.42x 190.56x 0.9%

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. ACG1V Stock
  4. Valuation Aspocomp Group Oyj