Company Valuation: Fondia Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 28.07 25.77 23.92 17.71 18.47 18.71 - -
Change - -8.17% -7.18% -25.96% 4.29% 1.3% - -
Enterprise Value (EV) 1 24.47 20.99 23.92 15.47 18.18 17.01 16.21 18.71
Change - -14.2% 13.96% -35.34% 17.55% -6.43% -4.7% 15.42%
P/E 101x 15.8x - 29.6x 35.3x 15x 12x 10.1x
PBR 4.83x 5.05x - 6.33x 6.05x 7.26x 6.25x -
PEG - 0x - - -2.8x 0x 0.5x 0.5x
Capitalization / Revenue 1.33x 1.05x 0.92x 0.69x 0.77x 0.76x 0.72x 0.68x
EV / Revenue 1.16x 0.85x 0.92x 0.6x 0.76x 0.69x 0.62x 0.68x
EV / EBITDA 17.7x 7.31x 9.05x 6.78x 7.43x 6.3x 5.59x 6.04x
EV / EBIT 38.4x 10x 13.1x 11.4x 12.7x 8.51x 7.37x 7.8x
EV / FCF -26.1x 9.17x 27.4x 22.2x -17.5x 6.3x 8.11x 9.85x
FCF Yield -3.83% 10.9% 3.65% 4.51% -5.7% 15.9% 12.3% 10.2%
Dividend per Share 2 0.28 0.3 0.32 0.3 0.3 0.3 0.3 0.3
Rate of return 3.94% 4.53% 5.11% 6.33% 6.07% 6.07% 6.07% 6.07%
EPS 2 0.07 0.42 - 0.16 0.14 0.33 0.41 0.49
Distribution rate 400% 71.4% - 188% 214% 90.9% 73.2% 61.2%
Net sales 1 21.11 24.58 26.09 25.63 23.93 24.6 26 27.4
EBITDA 1 1.386 2.873 2.642 2.282 2.446 2.7 2.9 3.1
EBIT 1 0.637 2.099 1.827 1.361 1.428 2 2.2 2.4
Net income 1 0.259 1.642 - 0.651 0.568 1.3 1.6 1.9
Net Debt 1 -3.602 -4.781 - -2.244 -0.2907 -1.7 -2.5 -
Reference price 2 7.100 6.620 6.260 4.740 4.940 4.940 4.940 4.940
Nbr of stocks (in thousands) 3,953 3,893 3,821 3,737 3,739 3,788 - -
Announcement Date 17/02/22 28/02/23 15/02/24 13/02/25 11/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.97x0.69x6.3x6.07% 21.75M
17.93x1.4x11.98x4.3% 250M
11.43x1.04x4.2x3.49% 198M
29x0.54x3.79x16.38% 106M
Average 18.33x 0.92x 6.57x 7.56% 143.96M
Weighted average by Cap. 17.62x 1.09x 7.58x 6.32%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!