Company Valuation: Aspocomp Group Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 41.05 50.22 26.2 21.76 38.22 40.8 - -
Change - 22.33% -47.82% -16.97% 75.66% 6.76% - -
Enterprise Value (EV) 1 42.71 51.88 26.2 27.48 39.11 47 48.3 40.8
Change - 21.46% -49.49% 4.87% 42.34% 20.16% 2.77% -15.53%
P/E 19.4x 14.1x -16x -6.24x 84.7x 20.8x 10.4x 8.47x
PBR 2.14x 2.3x - 1.42x 2.05x 1.97x 1.71x -
PEG - 0.2x 0x -0x -1x 0x 0x 0.4x
Capitalization / Revenue 1.24x 1.28x 0.81x 0.79x 1x 0.99x 0.87x 0.75x
EV / Revenue 1.29x 1.33x 0.81x 1x 1.03x 1.14x 1.03x 0.75x
EV / EBITDA 10.4x 8.11x 87.3x -13.1x 17x 11.8x 7.92x 4.8x
EV / EBIT 19x 11.5x -15.1x -6.94x 43.2x 21.4x 11.8x 7.16x
EV / FCF 42.7x 47.4x 10.6x -5.35x 22.2x -7.83x -37.2x 7.42x
FCF Yield 2.34% 2.11% 9.44% -18.7% 4.51% -12.8% -2.69% 13.5%
Dividend per Share 2 0.15 0.21 - - - 0.09 0.21 0.32
Rate of return 2.5% 2.86% - - - 1.66% 3.87% 5.9%
EPS 2 0.31 0.52 -0.24 -0.51 0.06 0.26 0.52 0.64
Distribution rate 48.4% 40.4% - - - 34.6% 40.4% 50%
Net sales 1 33.15 39.11 32.3 27.58 38.15 41.2 47 54.1
EBITDA 1 4.1 6.4 0.3 -2.1 2.3 4 6.1 8.5
EBIT 1 2.243 4.502 -1.741 -3.962 0.905 2.2 4.1 5.7
Net income 1 2.106 3.545 -1.637 -3.476 0.414 1.9 3.9 4.8
Net Debt 1 1.663 1.663 - 5.723 0.898 6.2 7.5 -
Reference price 2 6.000 7.340 3.830 3.180 5.080 5.420 5.420 5.420
Nbr of stocks (in thousands) 6,841 6,841 6,841 6,841 7,523 7,528 - -
Announcement Date 10/03/22 16/03/23 14/03/24 26/02/25 25/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.85x1.14x11.75x1.66% 47.08M
58.4x9.39x47.26x1.39% 199B
63.57x9.25x17.86x-.--% 97.39B
48.36x10.28x35.9x1.1% 61.51B
51.82x - - 0.19% 52.38B
45.62x8.54x30.13x0.97% 50.47B
7809.78x73.82x2343.52x - 41.68B
29.22x8.01x22.44x1.16% 38.89B
50.23x8.35x33.88x0.87% 38.43B
35.91x8.32x27.38x0.54% 34.51B
Average 821.38x 15.23x 285.57x 0.88% 61.43B
Weighted average by Cap. 578.90x 13.93x 205.85x 0.88%

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. ACG1V Stock
  4. Valuation Aspocomp Group Oyj