KAMUX OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.53 EUR | +2.41% |
|
+3.17% | -1.43% |
| Apr. 18 | Kamux Corporation Approves Second Dividend Instalment, Payable on October 31, 2024 | CI |
| Apr. 18 | Kamux Corporation Approves First Dividend Instalment, Payable on April 29, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 296.1 | 543.6 | 458.6 | 173.3 | 224.5 | 220.5 | - | - |
| Enterprise Value (EV) 1 | 334.6 | 597 | 529 | 232.4 | 278.3 | 274.3 | 273.1 | 259.1 |
| P/E ratio | 15.4 x | 23.4 x | 23.4 x | 16 x | 23.4 x | 13.6 x | 9.7 x | 7.52 x |
| Yield | 3.11% | 1.76% | 1.74% | 3.46% | 3.03% | 3.5% | 4.04% | 4.79% |
| Capitalization / Revenue | 0.45 x | 0.75 x | 0.49 x | 0.18 x | 0.22 x | 0.21 x | 0.19 x | 0.17 x |
| EV / Revenue | 0.51 x | 0.82 x | 0.56 x | 0.24 x | 0.28 x | 0.26 x | 0.23 x | 0.2 x |
| EV / EBITDA | 9.9 x | 14.8 x | 12.2 x | 7.88 x | 9.01 x | 7.44 x | 6.06 x | 4.83 x |
| EV / FCF | 10.9 x | 63.5 x | 176 x | 10.1 x | 11.9 x | 21.8 x | 18 x | 10.2 x |
| FCF Yield | 9.14% | 1.57% | 0.57% | 9.9% | 8.41% | 4.59% | 5.57% | 9.76% |
| Price to Book | 3.63 x | 6.02 x | 4.34 x | 1.6 x | 2.01 x | 1.82 x | 1.62 x | 1.38 x |
| Nbr of stocks (in thousands) | 40,015 | 39,974 | 39,981 | 40,013 | 40,010 | 39,873 | - | - |
| Reference price 2 | 7.400 | 13.60 | 11.47 | 4.330 | 5.610 | 5.530 | 5.530 | 5.530 |
| Announcement Date | 2/28/20 | 2/26/21 | 3/4/22 | 3/3/23 | 3/1/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 658.5 | 724.1 | 937.4 | 968.7 | 1,002 | 1,067 | 1,163 | 1,290 |
| EBITDA 1 | 33.8 | 40.3 | 43.3 | 29.5 | 30.9 | 36.85 | 45.08 | 53.65 |
| EBIT 1 | 25.4 | 30.7 | 31.4 | 17.5 | 18 | 23.71 | 32.45 | 40.95 |
| Operating Margin | 3.86% | 4.24% | 3.35% | 1.81% | 1.8% | 2.22% | 2.79% | 3.18% |
| Earnings before Tax (EBT) 1 | 24.4 | 28.5 | 26.4 | 15.3 | 13.9 | 21.71 | 30.48 | 38.7 |
| Net income 1 | 19 | 23.3 | 19.6 | 10.8 | 9.6 | 16.34 | 22.82 | 29.45 |
| Net margin | 2.89% | 3.22% | 2.09% | 1.11% | 0.96% | 1.53% | 1.96% | 2.28% |
| EPS 2 | 0.4800 | 0.5800 | 0.4900 | 0.2700 | 0.2400 | 0.4067 | 0.5700 | 0.7350 |
| Free Cash Flow 1 | 30.6 | 9.4 | 3 | 23 | 23.4 | 12.6 | 15.2 | 25.3 |
| FCF margin | 4.65% | 1.3% | 0.32% | 2.37% | 2.34% | 1.18% | 1.31% | 1.96% |
| FCF Conversion (EBITDA) | 90.53% | 23.33% | 6.93% | 77.97% | 75.73% | 34.19% | 33.72% | 47.16% |
| FCF Conversion (Net income) | 161.05% | 40.34% | 15.31% | 212.96% | 243.75% | 77.1% | 66.6% | 85.91% |
| Dividend per Share 2 | 0.2300 | 0.2400 | 0.2000 | 0.1500 | 0.1700 | 0.1933 | 0.2233 | 0.2650 |
| Announcement Date | 2/28/20 | 2/26/21 | 3/4/22 | 3/3/23 | 3/1/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 254.6 | 244.1 | 237.3 | 246.8 | 261.7 | 222.9 | 223.1 | 255 | 282.4 | 241.6 | 244 | 272.8 | 302 | 260.4 |
| EBITDA 1 | 13 | 12 | - | 7.6 | 8.3 | 4.9 | 3.8 | 7.7 | 10.3 | 8.7 | 5.85 | 9.425 | 10.85 | 10.4 |
| EBIT 1 | 10 | 9 | 5.7 | 4.5 | 5.2 | 2.1 | 0.6 | 4.5 | 7.1 | 5.5 | 2.6 | 6.15 | 7.5 | 7.05 |
| Operating Margin | 3.93% | 3.69% | 2.4% | 1.82% | 1.99% | 0.94% | 0.27% | 1.76% | 2.51% | 2.28% | 1.07% | 2.25% | 2.48% | 2.71% |
| Earnings before Tax (EBT) 1 | 9.5 | - | - | 3.7 | 4.8 | 1.2 | - | 3.4 | 7 | 3.1 | 2.15 | 5.65 | 7 | 6.6 |
| Net income 1 | 7.3 | - | - | 2.9 | 3.6 | 0.1 | - | 2.4 | 4.8 | 2.3 | 1.505 | 4.28 | 5.41 | 5.085 |
| Net margin | 2.87% | - | - | 1.18% | 1.38% | 0.04% | - | 0.94% | 1.7% | 0.95% | 0.62% | 1.57% | 1.79% | 1.95% |
| EPS 2 | 0.1800 | 0.1800 | 0.1000 | 0.0700 | 0.0900 | - | - | 0.0600 | 0.1200 | 0.0600 | 0.0350 | 0.1050 | 0.1350 | 0.1250 |
| Dividend per Share | - | 0.2000 | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/21 | 3/4/22 | 5/13/22 | 8/12/22 | 11/18/22 | 3/3/23 | 5/12/23 | 8/11/23 | 11/10/23 | 3/1/24 | - | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 38.5 | 53.4 | 70.4 | 59.1 | 53.8 | 53.8 | 52.6 | 38.6 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.139 x | 1.325 x | 1.626 x | 2.003 x | 1.741 x | 1.461 x | 1.166 x | 0.7195 x |
| Free Cash Flow 1 | 30.6 | 9.4 | 3 | 23 | 23.4 | 12.6 | 15.2 | 25.3 |
| ROE (net income / shareholders' equity) | 25.3% | 26.3% | 19.5% | 10.1% | 8.7% | 14% | 17.7% | 22% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 2.040 | 2.260 | 2.640 | 2.710 | 2.800 | 3.040 | 3.410 | 4.020 |
| Cash Flow per Share 2 | 0.8300 | 0.2600 | 0.1800 | 0.6500 | 0.6300 | 0.5400 | 0.5800 | 0.8000 |
| Capex 1 | 2.7 | 4.9 | 7.4 | 3.1 | 1.8 | 2.3 | 2.55 | 3.4 |
| Capex / Sales | 0.41% | 0.68% | 0.79% | 0.32% | 0.18% | 0.22% | 0.22% | 0.26% |
| Announcement Date | 2/28/20 | 2/26/21 | 3/4/22 | 3/3/23 | 3/1/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
5.53
EUR
Average target price
6.367
EUR
Spread / Average Target
+15.13%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -1.43% | 235M | |
| -9.32% | 10.95B | |
| 0.00% | 2.38B | |
| +17.62% | 1.89B | |
| +41.96% | 878M | |
| +11.95% | 459M | |
| 0.00% | 422M | |
| -74.04% | 342M | |
| -23.62% | 370M | |
| +19.76% | 272M |
- Stock Market
- Equities
- KAMUX Stock
- Financials Kamux Oyj
