Company Valuation: Netum Group Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 51.31 43.84 33.09 32.33 14.46 12.46 - -
Change - -14.56% -24.51% -2.29% -55.28% -13.81% - -
Enterprise Value (EV) 1 52.22 42.74 42.03 38.36 22.71 20.86 19.96 12.46
Change - -18.16% -1.67% -8.72% -40.8% -8.12% -4.31% -37.57%
P/E 89.2x 188x - -64x 16.4x 16.5x 11x 9.9x
PBR 4.19x 3.7x 2.44x 2.62x 0.95x 0.78x 0.74x -
PEG - -3.1x - - -0x -1.2x 0.2x 0.9x
Capitalization / Revenue 2.29x 1.5x 0.89x 0.74x 0.38x 0.38x 0.38x 0.36x
EV / Revenue 2.33x 1.47x 1.13x 0.87x 0.6x 0.64x 0.6x 0.36x
EV / EBITDA 15.4x 15.2x 16.1x 8.33x 10.4x 10.4x 7.68x 4.62x
EV / EBIT 27.4x 56.2x 18x 8.57x 10.9x 13.9x 11.1x 6.56x
EV / FCF 70x 16.4x -1,557x 7.99x 8.24x 104x 13.3x 7.79x
FCF Yield 1.43% 6.11% -0.06% 12.5% 12.1% 0.96% 7.51% 12.8%
Dividend per Share 2 0.11 0.11 - 0.05 - 0.02 0.04 0.06
Rate of return 2.47% 2.93% - 1.95% - 2.02% 4.04% 6.06%
EPS 2 0.05 0.02 - -0.04 0.07 0.06 0.09 0.1
Distribution rate 220% 550% - -125% - 33.3% 44.4% 60%
Net sales 1 22.4 29.15 37.07 43.95 37.81 32.6 33.1 34.2
EBITDA 1 3.395 2.817 2.614 4.607 2.176 2 2.6 2.7
EBIT 1 1.909 0.761 2.341 4.477 2.081 1.5 1.8 1.9
Net income 1 0.529 0.185 -1.075 -0.456 0.858 0.7 1.1 1.3
Net Debt 1 0.914 -1.095 8.935 6.027 8.248 8.4 7.5 -
Reference price 2 4.4600 3.7500 2.6200 2.5600 1.1500 0.9900 0.9900 0.9900
Nbr of stocks (in thousands) 11,504 11,690 12,630 12,630 12,574 12,589 - -
Announcement Date 08/03/22 07/03/23 05/03/24 25/02/25 10/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.5x0.64x10.43x2.02% 14.55M
23.14x3.77x13.17x2.87% 222B
-116.79x18.57x106.98x-.--% 115B
13.73x1.52x7.97x3.49% 113B
14.91x2.72x10.28x5.51% 87.05B
20.45x5.36x13.17x2.79% 62.19B
14.69x2.13x9.06x5.31% 47.45B
20.59x1.68x10.33x1.42% 39.79B
20.4x1.55x9.86x0.92% 38.85B
17.74x2.3x10.68x4.87% 36.84B
Average 4.54x 4.02x 20.19x 2.92% 76.29B
Weighted average by Cap. -1.63x 5.29x 25.56x 2.9%

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. NETUM Stock
  4. Valuation Netum Group Oyj