Company Valuation: Consti Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 93.59 86.24 91.97 81.11 84.66 89.09 - -
Change - -7.85% 6.64% -11.81% 4.37% 5.23% - -
Enterprise Value (EV) 1 107.8 90.11 91.03 83.79 79.73 88.09 84.09 79.09
Change - -16.45% 1.03% -7.96% -4.85% 10.48% -4.54% -5.95%
P/E 26.3x 10.5x 10.6x 11.6x 12.7x 11.7x 8.87x 7.91x
PBR 2.92x 2.37x 2.24x 1.85x 1.87x 1.88x 1.73x 1.56x
PEG - 0x 2.25x -0.6x -2.79x 1x 0.3x 0.7x
Capitalization / Revenue 0.32x 0.28x 0.29x 0.25x 0.25x 0.26x 0.24x 0.24x
EV / Revenue 0.37x 0.3x 0.28x 0.26x 0.24x 0.25x 0.23x 0.21x
EV / EBITDA 11.7x 6.04x 5.71x 5.87x 6.15x 6.38x 5.13x 4.44x
EV / EBIT 11.3x 7.89x 7.37x 8.23x 8.47x 8.99x 6.67x 5.57x
EV / FCF 19.8x 5.65x 8.74x 11.6x 4.76x 36x 8.45x 7.57x
FCF Yield 5.06% 17.7% 11.4% 8.6% 21% 2.78% 11.8% 13.2%
Dividend per Share 2 0.45 0.6 0.7 0.7 0.72 0.74 0.74 0.79
Rate of return 3.72% 5.38% 5.93% 6.83% 6.76% 6.73% 6.73% 7.18%
EPS 2 0.46 1.06 1.11 0.88 0.84 0.94 1.24 1.39
Distribution rate 97.8% 56.6% 63.1% 79.5% 85.7% 78.7% 59.7% 56.8%
Net sales 1 288.8 305.2 320.6 326.7 336.2 346.6 368.2 370.8
EBITDA 1 9.202 14.93 15.94 14.28 12.97 13.8 16.4 17.8
EBIT 1 9.535 11.43 12.34 10.18 9.412 9.8 12.6 14.2
Net income 1 3.717 8.491 9.014 7.143 6.818 7 9.9 11.1
Net Debt 1 14.26 3.871 -0.934 2.681 -4.932 -1 -5 -10
Reference price 2 12.10 11.15 11.80 10.25 10.65 11.00 11.00 11.00
Nbr of stocks (in thousands) 7,735 7,735 7,794 7,913 7,949 8,099 - -
Announcement Date 04/02/22 03/02/23 02/02/24 07/02/25 06/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.7x0.25x6.38x6.73% 100M
62.08x2.85x27.23x0.06% 108B
12.02x1.04x5.67x4.86% 68.2B
37.43x4.73x25.65x0.18% 63.88B
25.45x1.96x19.32x1.16% 53.84B
47.41x3.83x24.22x2.04% 37.03B
25.17x1.72x15.89x0.18% 36.37B
28.48x0.71x11.69x2.18% 34.96B
22.83x0.43x6.8x2.71% 28.81B
5.01x0.31x5.98x5.63% 26.75B
Average 27.76x 1.78x 14.88x 2.57% 45.81B
Weighted average by Cap. 34.40x 2.26x 18.01x 1.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Consti Oyj

Historical PBR trend

Valuation ratios - PBR - Consti Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Consti Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Consti Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - Consti Oyj