Valuation Exel Composites Nasdaq Helsinki
Stocks
EXL1V
FI0009007306
Industrial Machinery & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.20 EUR | 0.00% |
|
-3.03% | +65.56% |
| 05-07 | OP Corporate Bank upgrades Exel Composites to buy (reduce), price target 11 euros - BN | FW |
| 05-07 | Inderes upgrades Exel Composites to Accumulate (Reduce), sets target price at 10.50 euros | FW |
Company Valuation: Exel Composites
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 96.36 | 64.48 | 30.22 | 29.87 | 47.71 | 78.82 | - | - |
| Change | - | -33.09% | -53.14% | -1.15% | 59.71% | 65.21% | - | - |
| Enterprise Value (EV) | 133.8 | 95.58 | 63.06 | 49.38 | 70.14 | 78.82 | 78.82 | 78.82 |
| Change | - | -28.54% | -34.03% | -21.69% | 42.03% | 12.38% | 0% | 0% |
| P/E | 57.9x | 28.5x | -3.3x | -4x | -9.02x | 21.5x | - | - |
| PBR | 3.14x | 2.14x | 1.73x | 0.93x | 1.73x | - | - | - |
| PEG | - | 0.8x | 0x | 0x | 0.3x | -0x | - | - |
| Capitalization / Revenue | 0.72x | 0.47x | 0.31x | 0.3x | 0.46x | 0.63x | 0.52x | 0.48x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.63x | 0.52x | 0.48x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | -0x | 0x | 0x | 10.2x | 6.51x | - |
| EV / FCF | -0x | 0x | 0x | -0x | -0x | 46.4x | 21.9x | 10.7x |
| FCF Yield | -2.05% | 3.46% | 3.05% | -6.95% | -8.59% | 2.16% | 4.57% | 9.39% |
| Dividend per Share 2 | 3 | 3 | - | - | - | - | 0.15 | - |
| Rate of return | 2.47% | 3.69% | - | - | - | - | 1.34% | - |
| EPS 2 | 2.1 | 2.85 | -11.55 | -1.05 | -0.75 | 0.52 | - | - |
| Distribution rate | 143% | 105% | - | - | - | - | - | - |
| Net sales 1 | 134.4 | 137 | 96.82 | 99.61 | 103.2 | 124.9 | 151.2 | 165 |
| EBITDA | 11.95 | 15.15 | 3.832 | 7.624 | 7.133 | - | - | - |
| EBIT 1 | 6.029 | 8.029 | -2.446 | 1.704 | 3.628 | 7.7 | 12.1 | - |
| Net income | 1.693 | 2.293 | -9.13 | -4.663 | -5.49 | - | - | - |
| Net Debt | 37.4 | 31.1 | 32.84 | 19.51 | 22.43 | - | - | - |
| Reference price 2 | 121.50 | 81.30 | 38.10 | 4.20 | 6.76 | 11.20 | 11.20 | 11.20 |
| Nbr of stocks (in thousands) | 793 | 793 | 793 | 7,112 | 7,052 | 7,037 | - | - |
| Announcement Date | 15/02/22 | 17/02/23 | 16/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.27x | 6.22x | 23.09x | 0.74% | 125B | |
| 30.96x | 5.71x | 19.76x | 1.95% | 37.76B | |
| 35.24x | 4.49x | 16.59x | 0.1% | 33.03B | |
| 21x | 1.73x | 12.73x | 2.32% | 29.86B | |
| 26.17x | 3.15x | 13.73x | 1.46% | 28.46B | |
| 24.5x | 3.83x | 12.87x | 1.49% | 27.26B | |
| 22.31x | 3.24x | 13.97x | 1.05% | 27.23B | |
| 104.79x | 36.24x | 84.96x | 0.36% | 24.64B | |
| 26.83x | 3.36x | 16.49x | 1.67% | 24.49B | |
| Average | 36.45x | 7.55x | 23.80x | 1.24% | 39.69B | |
| Weighted average by Cap. | 35.65x | 6.85x | 22.86x | 1.12% |
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
- Stock Market
- Stocks
- EXEL Stock
- EXL1V Stock
- Valuation Exel Composites
Select your edition
All financial news and data tailored to specific country editions
