Company Valuation: EcoUp Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 58.35 26.92 15.3 17.81 13.24 11.31 - -
Change - -53.88% -43.16% 16.42% -25.64% -14.64% - -
Enterprise Value (EV) 1 58.35 26.92 20.6 21.61 18.44 14.51 14.61 11.31
Change - -53.88% -23.47% 4.91% -14.65% -21.35% 0.69% -22.59%
P/E 54.8x -13.8x -7.84x -13.3x -4.48x -2.99x -6.77x -25.4x
PBR 2.45x - 0.82x 1.04x 0.93x 0.85x 0.98x -
PEG - 0x - 0.4x -0x -0.99x 0.1x 0.3x
Capitalization / Revenue 1.86x 0.76x 0.5x 0.58x 0.45x 0.4x 0.38x 0.34x
EV / Revenue 1.86x 0.76x 0.68x 0.7x 0.63x 0.51x 0.49x 0.34x
EV / EBITDA 11.7x 13.4x 8.32x 7.84x 25.9x 145x 10.4x 3.9x
EV / EBIT 28.1x -17.2x -13.5x -22.6x -6.14x -4.27x -8.59x -113x
EV / FCF -15.7x -7.95x -11.3x -260x -4.5x -18.1x 73x 10.3x
FCF Yield -6.37% -12.6% -8.81% -0.38% -22.2% -5.52% 1.37% 9.73%
Dividend per Share 2 0.06 - - - - - - 0.01
Rate of return 0.91% - - - - - - 0.99%
EPS 2 0.12 -0.22 -0.22 -0.15 -0.33 -0.34 -0.15 -0.04
Distribution rate 50% - - - - - - -25%
Net sales 1 31.39 35.61 30.5 30.67 29.31 28.2 30 33.1
EBITDA 1 4.97 2.014 2.476 2.756 0.711 0.1 1.4 2.9
EBIT 1 2.08 -1.562 -1.53 -0.957 -3.006 -3.4 -1.7 -0.1
Net income 1 1.036 -1.963 -1.969 -1.361 -2.972 -3.8 -1.7 -0.4
Net Debt 1 - - 5.3 3.8 5.2 3.2 3.3 -
Reference price 2 6.580 3.035 1.725 2.000 1.480 1.015 1.015 1.015
Nbr of stocks (in thousands) 8,868 8,868 8,868 8,905 8,949 11,138 - -
Announcement Date 21/03/22 16/03/23 29/02/24 27/02/25 26/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.99x0.51x145.05x - 12.64M
48.67x2.26x21.57x0.08% 84.78B
11.98x1.03x5.66x4.9% 66.87B
24.75x1.93x18.96x1.18% 53.17B
24.48x2.99x16.58x0.27% 43.46B
47.1x3.79x23.91x2.06% 36.32B
25.62x0.64x10.51x2.43% 31.22B
19.95x1.39x12.84x0.23% 29.37B
5.28x0.34x6.68x5.33% 28.36B
21.43x0.4x6.37x2.86% 26.81B
Average 22.63x 1.53x 26.81x 2.15% 40.04B
Weighted average by Cap. 27.79x 1.78x 14.67x 1.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EcoUp Oyj

Historical PBR trend

Valuation ratios - PBR - EcoUp Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EcoUp Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EcoUp Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - EcoUp Oyj