Company Valuation: Kamux Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 458.6 173.3 224.5 105.3 85.49 60.31 - -
Change - -62.22% 29.55% -53.1% -18.79% -29.45% - -
Enterprise Value (EV) 1 529 232.4 278.3 179.5 119.2 106.4 109.1 60.31
Change - -56.07% 19.75% -35.5% -33.59% -10.72% 2.49% -44.7%
P/E 23.4x 16x 23.4x 22x -36.2x 52.5x 9.01x 9.85x
PBR 4.34x 1.6x 2.01x 0.97x 0.83x 0.59x 0.55x -
PEG - -0.4x -2.1x -0.4x 0x -0x 0x -1.15x
Capitalization / Revenue 0.49x 0.18x 0.22x 0.1x 0.1x 0.07x 0.06x 0.07x
EV / Revenue 0.56x 0.24x 0.28x 0.18x 0.14x 0.12x 0.12x 0.07x
EV / EBITDA 12.2x 7.88x 9.01x 7.98x 7.54x 6.01x 4.29x 2.36x
EV / EBIT 16.8x 13.3x 15.5x 15.5x 36.1x 26.6x 8.66x 5.58x
EV / FCF 176x 10.1x 11.9x -112x 2.66x -12.2x 13.5x 10.4x
FCF Yield 0.57% 9.9% 8.41% -0.89% 37.6% -8.18% 7.38% 9.62%
Dividend per Share 2 0.2 0.15 0.17 0.07 0.05 0.05 0.095 0.09
Rate of return 1.74% 3.46% 3.03% 2.65% 2.3% 3.17% 6.03% 5.71%
EPS 2 0.49 0.27 0.24 0.12 -0.06 0.03 0.175 0.16
Distribution rate 40.8% 55.6% 70.8% 58.3% -83.3% 167% 54.3% 56.3%
Net sales 1 937.4 968.7 1,002 1,010 875.9 874.2 943.2 915
EBITDA 1 43.3 29.5 30.9 22.5 15.8 17.7 25.45 25.6
EBIT 1 31.4 17.5 18 11.6 3.3 4 12.6 10.8
Net income 1 19.6 10.8 9.6 4.6 -2.3 1.3 6.85 6
Net Debt 1 70.4 59.1 53.8 74.2 33.7 46.1 48.75 -
Reference price 2 11.470 4.330 5.610 2.640 2.170 1.576 1.576 1.576
Nbr of stocks (in thousands) 39,981 40,013 40,010 39,873 39,396 38,267 - -
Announcement Date 04/03/22 03/03/23 01/03/24 20/02/25 25/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
52.93x0.12x6.04x3.15% 70.94M
45.3x1.81x17.81x-.--% 50.33B
22.74x0.4x11.22x - 8.82B
25.3x1.95x10.86x-.--% 4.1B
9.06x0.3x6.82x3.39% 812M
12.26x0.49x8.7x2.31% 799M
14.54x2.91x11.47x4.6% 412M
-1796.63x0.35x-13.15x - 264M
5.93x0.19x3.88x19.61% 216M
Average -178.73x 0.95x 7.07x 4.72% 7.31B
Weighted average by Cap. 32.48x 1.59x 16.03x 0.19%

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