Company Valuation: Springvest Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 - 21.39 23.51 44.29 38.22 40.55 - -
Change - - 9.91% 88.39% -13.71% 6.1% - -
Enterprise Value (EV) 1 - 21.39 21.88 40.84 36.51 34.35 34.15 40.55
Change - - 2.28% 86.66% -10.6% -5.91% -0.58% 18.74%
P/E 163x 35.4x 70.3x 28.4x 42.9x 40x 37.9x 40x
PBR - - 1.17x 2.02x 1.7x 1.09x 0.94x -
PEG - 0x -1.5x 0x -1x 3.2x 6.82x -7.6x
Capitalization / Revenue - 5.68x 6.26x 6.45x 6.53x 6.65x 6.34x 6.14x
EV / Revenue - 5.68x 5.82x 5.95x 6.24x 5.63x 5.34x 6.14x
EV / EBITDA - 26.7x 38.7x 20x 30.2x 26.4x 24.4x 31.2x
EV / EBIT - 27.9x 39.5x 20.1x 30.5x 26.4x 24.4x 31.2x
EV / FCF - - - 20.9x - 38.2x 34.2x 40.6x
FCF Yield - - - 4.79% - 2.62% 2.93% 2.47%
Dividend per Share 2 - - 0.1 0.45 0.2 0.16 0.18 0.18
Rate of return - - 2.37% 5.66% 2.92% 2.22% 2.5% 2.5%
EPS 2 0.05 0.11 0.06 0.28 0.16 0.18 0.19 0.18
Distribution rate - - 167% 161% 125% 88.9% 94.7% 100%
Net sales 1 - 3.763 3.758 6.866 5.851 6.1 6.4 6.6
EBITDA 1 - 0.8001 0.5654 2.041 1.208 1.3 1.4 1.3
EBIT 1 - 0.768 0.5543 2.033 1.199 1.3 1.4 1.3
Net income 1 0.2957 0.5902 0.3621 1.628 0.9338 1 1.1 1
Net Debt 1 - - -1.632 -3.453 -1.709 -6.2 -6.4 -
Reference price 2 8.140 3.890 4.220 7.950 6.860 7.200 7.200 7.200
Nbr of stocks (in thousands) - 5,499 5,571 5,571 5,571 5,632 - -
Announcement Date 02/03/22 28/02/23 29/02/24 13/02/25 11/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40x5.63x26.42x2.22% 46.79M
30.45x12.76x21.25x1.58% 42.64B
17.04x9.12x14.57x6.18% 23.5B
21.14x9.31x15.14x3.23% 18.63B
26.44x5.1x8.88x2.86% 4.11B
7.81x0.93x5.03x4.8% 1.29B
14.07x12.92x13.3x5.04% 920M
9.21x9.33x9.54x5.84% 849M
Average 20.77x 8.14x 14.27x 3.97% 11.5B
Weighted average by Cap. 24.29x 10.59x 17.34x 3.26%

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. SPRING Stock
  4. Valuation Springvest Oyj