Company Valuation: Kamux Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 458.6 173.3 224.5 105.3 85.49 57.78 - -
Change - -62.22% 29.55% -53.1% -18.79% -32.41% - -
Enterprise Value (EV) 1 529 232.4 278.3 179.5 119.2 103.9 106.5 57.78
Change - -56.07% 19.75% -35.5% -33.59% -12.84% 2.55% -45.76%
P/E 23.4x 16x 23.4x 22x -36.2x 50.3x 8.63x 9.44x
PBR 4.34x 1.6x 2.01x 0.97x 0.83x 0.57x 0.53x -
PEG - -0.4x -2.1x -0.4x 0x -0x 0x -1.1x
Capitalization / Revenue 0.49x 0.18x 0.22x 0.1x 0.1x 0.07x 0.06x 0.06x
EV / Revenue 0.56x 0.24x 0.28x 0.18x 0.14x 0.12x 0.11x 0.06x
EV / EBITDA 12.2x 7.88x 9.01x 7.98x 7.54x 5.87x 4.19x 2.26x
EV / EBIT 16.8x 13.3x 15.5x 15.5x 36.1x 26x 8.46x 5.35x
EV / FCF 176x 10.1x 11.9x -112x 2.66x -11.9x 13.2x 9.96x
FCF Yield 0.57% 9.9% 8.41% -0.89% 37.6% -8.37% 7.56% 10%
Dividend per Share 2 0.2 0.15 0.17 0.07 0.05 0.05 0.095 0.09
Rate of return 1.74% 3.46% 3.03% 2.65% 2.3% 3.31% 6.29% 5.96%
EPS 2 0.49 0.27 0.24 0.12 -0.06 0.03 0.175 0.16
Distribution rate 40.8% 55.6% 70.8% 58.3% -83.3% 167% 54.3% 56.3%
Net sales 1 937.4 968.7 1,002 1,010 875.9 874.2 943.2 915
EBITDA 1 43.3 29.5 30.9 22.5 15.8 17.7 25.45 25.6
EBIT 1 31.4 17.5 18 11.6 3.3 4 12.6 10.8
Net income 1 19.6 10.8 9.6 4.6 -2.3 1.3 6.85 6
Net Debt 1 70.4 59.1 53.8 74.2 33.7 46.1 48.75 -
Reference price 2 11.470 4.330 5.610 2.640 2.170 1.510 1.510 1.510
Nbr of stocks (in thousands) 39,981 40,013 40,010 39,873 39,396 38,267 - -
Announcement Date 04/03/22 03/03/23 01/03/24 20/02/25 25/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
50.33x0.12x5.87x3.31% 66.71M
43.26x1.74x17.12x-.--% 48.16B
22x0.39x10.93x - 8.49B
26.37x2.03x11.33x-.--% 4.28B
8.82x0.31x6.93x3.48% 790M
11.45x0.46x8.19x2.47% 736M
14.04x2.91x11.47x4.77% 397M
-1660.13x0.33x-12.39x - 244M
6.28x0.2x4.02x18.52% 232M
Average -164.18x 0.94x 7.05x 4.65% 7.05B
Weighted average by Cap. 31.60x 1.54x 15.46x 0.2%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!