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 39.87 - -
Change - 22.33% -47.82% -16.97% 75.66% 4.33% - -
Enterprise Value (EV) 1 42.71 51.88 26.2 27.48 39.11 45.77 47.17 39.87
Change - 21.46% -49.49% 4.87% 42.34% 17.02% 3.06% -15.48%
P/E 19.4x 14.1x -16x -6.24x 84.7x 19.6x 10.8x 8.41x
PBR 2.14x 2.3x - 1.42x 2.05x 1.92x - -
PEG - 0.2x 0x -0x -1x 0x 0.1x 0.3x
Capitalization / Revenue 1.24x 1.28x 0.81x 0.79x 1x 0.97x 0.86x 0.75x
EV / Revenue 1.29x 1.33x 0.81x 1x 1.03x 1.11x 1.02x 0.75x
EV / EBITDA 10.4x 8.11x 87.3x -13.1x 17x 11.2x 8x 4.75x
EV / EBIT 19x 11.5x -15.1x -6.94x 43.2x 20.8x 12.1x 6.99x
EV / FCF 42.7x 47.4x 10.6x -5.35x 22.2x -7.89x -33.7x 7.25x
FCF Yield 2.34% 2.11% 9.44% -18.7% 4.51% -12.7% -2.97% 13.8%
Dividend per Share 2 0.15 0.21 - - - 0.1 0.2 0.32
Rate of return 2.5% 2.86% - - - 1.89% 3.77% 6.04%
EPS 2 0.31 0.52 -0.24 -0.51 0.06 0.27 0.49 0.63
Distribution rate 48.4% 40.4% - - - 37% 40.8% 50.8%
Net sales 1 33.15 39.11 32.3 27.58 38.15 41.1 46.4 53.3
EBITDA 1 4.1 6.4 0.3 -2.1 2.3 4.1 5.9 8.4
EBIT 1 2.243 4.502 -1.741 -3.962 0.905 2.2 3.9 5.7
Net income 1 2.106 3.545 -1.637 -3.476 0.414 2.1 3.7 4.8
Net Debt 1 1.663 1.663 - 5.723 0.898 5.9 7.3 -
Reference price 2 6.000 7.340 3.830 3.180 5.080 5.300 5.300 5.300
Nbr of stocks (in thousands) 6,841 6,841 6,841 6,841 7,523 7,523 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.63x1.11x11.16x1.89% 45.63M
65.42x10.4x52.82x1.22% 217B
78.44x9.8x18.79x-.--% 104B
58.88x11.88x44.61x0.8% 63.53B
57.94x - - 0.17% 59.49B
65.23x8.45x34.22x0.64% 48.75B
32.32x8.16x24.09x1.04% 43.42B
8045.89x76.23x2415.57x - 42.65B
56.21x9.37x38.09x0.79% 42.43B
39.39x9.02x29.28x0.51% 36.97B
Average 851.93x 16.05x 296.52x 0.78% 65.88B
Weighted average by Cap. 578.61x 14.66x 208.11x 0.74%

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