Company Valuation: Apetit Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 80.17 63.65 82 86.61 86.12 75.92 - -
Change - -20.61% 28.84% 5.62% -0.56% -11.85% - -
Enterprise Value (EV) 1 105 50.95 76.1 89.91 101.7 97.22 98.52 75.92
Change - -51.47% 49.37% 18.14% 13.14% -4.43% 1.34% -22.94%
P/E 33.8x 12.3x 8.48x 10.3x 9.62x -17.1x 23.8x 13.2x
PBR 0.86x 0.66x 0.79x 0.8x 0.77x 0.73x 0.73x -
PEG - 0x 0.1x -0.8x 1.64x 0x -0x 0.2x
Capitalization / Revenue 0.28x 0.27x 0.47x 0.53x 0.51x 0.43x 0.42x 0.41x
EV / Revenue 0.37x 0.22x 0.43x 0.55x 0.61x 0.56x 0.54x 0.41x
EV / EBITDA 11.4x 4.11x 5.77x 5.62x 4.84x 9.53x 6.75x 4.39x
EV / EBIT 37.5x 8.22x 10.1x 9.67x 17.2x 139x 20.1x 10.3x
EV / FCF -65.6x 2.18x 34.6x -14.3x 17.5x 34.7x 44.8x 16.2x
FCF Yield -1.52% 45.9% 2.89% -7.01% 5.7% 2.88% 2.23% 6.19%
Dividend per Share 2 0.4 0.5 0.75 0.75 0.7 0.5 0.6 0.7
Rate of return 3.11% 4.9% 5.7% 5.38% 5.05% 4.12% 4.94% 5.76%
EPS 2 0.38 0.83 1.55 1.36 1.44 -0.71 0.51 0.92
Distribution rate 105% 60.2% 48.4% 55.1% 48.6% -70.4% 118% 76.1%
Net sales 1 283.9 231.8 175.5 162.6 167.6 175 181 186
EBITDA 1 9.2 12.4 13.2 16 21 10.2 14.6 17.3
EBIT 1 2.8 6.2 7.5 9.3 5.9 0.7 4.9 7.4
Net income 1 2.4 5.2 9.7 8.5 9 -4.4 3.1 5.7
Net Debt 1 24.8 -12.7 -5.9 3.3 15.6 21.3 22.6 -
Reference price 2 12.85 10.20 13.15 13.95 13.85 12.15 12.15 12.15
Nbr of stocks (in thousands) 6,239 6,240 6,236 6,208 6,218 6,248 - -
Announcement Date 17/02/22 16/02/23 15/02/24 13/02/25 13/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-17.11x0.56x9.53x4.12% 85.41M
21.67x2.92x14.57x3.81% 257B
19.88x2.54x15.12x3.22% 81.57B
16.66x1.72x9.75x3.8% 44.55B
15.28x0.54x9.78x2.52% 39.81B
20.68x3.15x12.8x3.38% 34.32B
36.14x3.12x18.19x1.03% 31.92B
26.13x5.5x17.54x3.21% 29.68B
-8.35x1.83x9.13x6.77% 28.08B
Average 14.55x 2.43x 12.93x 3.54% 60.82B
Weighted average by Cap. 20.01x 2.70x 13.89x 3.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Apetit Oyj

Historical PBR trend

Valuation ratios - PBR - Apetit Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Apetit Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Apetit Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - Apetit Oyj