Company Valuation: KPY osk

Data adjusted to current consolidation scope
Fiscal Period: December 2026 2027 2028
Market Cap 1 82.01 - -
Change - - -
Enterprise Value (EV) 1 151.7 207.9 82.01
Change - 37.04% -60.55%
P/E 37.5x 20x 18.8x
PBR 0.47x 0.47x -
PEG -0.4x 0.2x 2.82x
Capitalization / Revenue 0.6x 0.58x 0.57x
EV / Revenue 1.12x 1.48x 0.57x
EV / EBITDA 9.85x 12.1x 4.69x
EV / EBIT 18.7x 21.4x 8.2x
EV / FCF 14x -4.1x -
FCF Yield 7.12% -24.4% -
Dividend per Share 2 0.1 0.12 0.14
Rate of return 3.33% 4% 4.67%
EPS 2 0.08 0.15 0.16
Distribution rate 125% 80% 87.5%
Net sales 1 136 140.4 142.8
EBITDA 1 15.4 17.2 17.5
EBIT 1 8.1 9.7 10
Net income 1 2.2 4.1 4.4
Net Debt 1 69.7 125.9 -
Reference price 2 3.000 3.000 3.000
Nbr of stocks (in thousands) 27,338 - -
Announcement Date - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.5x1.12x9.85x - 91.38M
107.25x - - -.--% 24.62B
8.59x7.28x8.42x1.07% 23.17B
1174.17x - - -.--% 12.6B
11.45x4.17x22.85x3.94% 11.91B
5.36x - - 5.68% 10.96B
10.81x - - 4.56% 10.26B
4.46x - - 7.06% 7.94B
Average 169.95x 4.19x 13.71x 3.19% 12.69B
Weighted average by Cap. 176.98x 6.21x 13.31x 2.33%

Y-o-Y evolution of P/E

Valuation ratios - P/E - KPY osk

Historical PBR trend

Valuation ratios - PBR - KPY osk

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - KPY osk

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - KPY osk


Year-on-year evolution of the Yield

Valuation ratios - Yield - KPY osk