Company Valuation: Atria Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 324.6 261.4 294.5 304.3 431.5 455.1 - -
Change - -19.46% 12.66% 3.33% 41.79% 5.47% - -
Enterprise Value (EV) 1 477.2 496.1 568.7 566.1 650.2 679.2 665.5 610.4
Change - 3.97% 14.63% -0.45% 14.85% 4.45% -2.01% -8.28%
P/E -48x -48.8x -14.9x 7.66x 10.6x 9.13x 8.53x 7.75x
PBR 0.72x 0.58x 0.76x 0.76x 1x 0.99x 0.93x 0.87x
PEG - 2.3x -0x -0x 4.98x 0.4x 1.2x 0.8x
Capitalization / Revenue 0.21x 0.15x 0.17x 0.17x 0.24x 0.24x 0.23x 0.23x
EV / Revenue 0.31x 0.29x 0.32x 0.32x 0.36x 0.36x 0.34x 0.31x
EV / EBITDA 4.49x 4.87x 3.8x 4.45x 4.84x 4.82x 4.5x 3.91x
EV / EBIT 9.7x 10.1x 11.5x 8.66x 9.3x 9.1x 8.55x 7.32x
EV / FCF 14.8x -11.7x -34.9x 10.5x 9.87x 26.4x 14.7x 8.22x
FCF Yield 6.77% -8.55% -2.87% 9.49% 10.1% 3.78% 6.79% 12.2%
Dividend per Share 2 0.63 0.7 0.6 0.69 0.75 0.82 0.88 0.935
Rate of return 5.47% 7.55% 5.74% 6.39% 4.9% 5.09% 5.46% 5.8%
EPS 2 -0.24 -0.19 -0.7 1.41 1.44 1.765 1.89 2.08
Distribution rate -263% -368% -85.7% 48.9% 52.1% 46.5% 46.6% 45%
Net sales 1 1,540 1,697 1,753 1,755 1,814 1,902 1,962 2,000
EBITDA 1 106.3 101.8 149.5 127.3 134.4 141 147.9 156
EBIT 1 49.2 49 49.6 65.4 69.9 74.6 77.85 83.35
Net income 1 -6.9 -5.314 -19.8 39.7 40.7 49.85 53.5 58.75
Net Debt 1 152.6 234.7 274.2 261.8 218.7 224 210.4 155.3
Reference price 2 11.52 9.27 10.46 10.80 15.30 16.12 16.12 16.12
Nbr of stocks (in thousands) 28,176 28,202 28,157 28,180 28,204 28,234 - -
Announcement Date 15/02/22 22/02/23 22/02/24 13/02/25 12/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.13x0.36x4.82x5.09% 512M
19.62x2.7x13.48x4.21% 231B
17.97x2.35x14.01x3.56% 73.72B
15.31x1.63x9.28x4.09% 41.7B
14.73x0.53x9.47x2.62% 38.33B
19.29x2.96x12.01x3.63% 32.01B
36.01x3.11x18.13x1.03% 31.88B
25.03x5.24x16.72x3.35% 28.39B
-7.92x1.77x8.83x7.14% 26.63B
60.39x9.26x38.41x1.26% 26.11B
Average 20.96x 2.99x 14.51x 3.6% 53.04B
Weighted average by Cap. 20.57x 2.86x 14.28x 3.73%

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