Valuation Kamux Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 12:00:00 2026-01-15 pm EST			5-day change	1st Jan Change
2.245 ^EUR	+1.35%		+2.05%	+3.46%

Jan. 02	Kamux Oyj(HLSE:KAMUX) added to OMX Nordic Small Cap Index	CI
Dec. 31	Kamux's Chief People Officer to Depart	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	543.6	458.6	173.3	224.5	105.3	88.22	88.22	-
Change	-	-15.65%	-62.22%	29.55%	-53.1%	-16.19%	0%	-
Enterprise Value (EV) ¹	597	529	232.4	278.3	179.5	140.4	142.5	143.1
Change	-	-11.4%	-56.07%	19.75%	-35.5%	-21.76%	1.5%	0.42%
P/E ratio	23.4x	23.4x	16x	23.4x	22x	150x	12.8x	8.47x
PBR	6.02x	4.34x	1.6x	2.01x	0.97x	0.84x	0.79x	0.75x
PEG	-	-1.5x	-0.4x	-2.1x	-0.4x	-1.7x	0x	0.2x
Capitalization / Revenue	0.75x	0.49x	0.18x	0.22x	0.1x	0.1x	0.1x	0.09x
EV / Revenue	0.82x	0.56x	0.24x	0.28x	0.18x	0.16x	0.16x	0.14x
EV / EBITDA	14.8x	12.2x	7.88x	9.01x	7.98x	6.3x	5.09x	4.51x
EV / EBIT	19.4x	16.8x	13.3x	15.5x	15.5x	15.9x	11.3x	8.18x
EV / FCF	63.5x	176x	10.1x	11.9x	-112x	4.83x	19.7x	14.2x
FCF Yield	1.57%	0.57%	9.9%	8.41%	-0.89%	20.7%	5.08%	7.06%
Dividend per Share ²	0.24	0.2	0.15	0.17	0.07	0.03	0.08	0.1167
Rate of return	1.76%	1.74%	3.46%	3.03%	2.65%	1.34%	3.56%	5.2%
EPS ²	0.58	0.49	0.27	0.24	0.12	0.015	0.175	0.265
Distribution rate	41.4%	40.8%	55.6%	70.8%	58.3%	200%	45.7%	44%
Net sales ¹	724.1	937.4	968.7	1,002	1,010	884.9	919.4	1,010
EBITDA ¹	40.3	43.3	29.5	30.9	22.5	22.3	28	31.7
EBIT ¹	30.7	31.4	17.5	18	11.6	8.833	12.57	17.5
Net income ¹	23.3	19.6	10.8	9.6	4.6	0.65	7.1	10.4
Net Debt ¹	53.4	70.4	59.1	53.8	74.2	52.2	54.3	54.9
Reference price ²	13.600	11.470	4.330	5.610	2.640	2.245	2.245	2.245
Nbr of stocks (in thousands)	39,974	39,981	40,013	40,010	39,873	39,296	39,296	-
Announcement Date	2/26/21	3/4/22	3/3/23	3/1/24	2/20/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KAMUX OYJ	147.67x	0.16x	6.24x	1.35%	101M
CARVANA CO.	93.46x	3.39x	29.89x	-.--%	64.86B
CARMAX, INC.	17.57x	0.33x	8.81x	-.--%	6.64B
OPENLANE, INC.	34.55x	1.94x	11.18x	-.--%	3.24B
WE BUY CARS HOLDINGS LIMITED	19.5x	0.68x	12x	1.51%	1.29B
IDOM INC.	10.46x	0.37x	8.56x	2.93%	830M
K CAR CO., LTD.	13.75x	0.38x	7.01x	7.75%	516M
TURNERS AUTOMOTIVE GROUP LIMITED	17.96x	3.07x	12.07x	3.76%	434M
Average	44.36x	1.29x	11.97x	2.16%	9.74B
Weighted average by Cap.	81.56x	2.97x	26.51x	0.13%