Company Valuation: Netum Group Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 51.31 43.84 33.09 32.33 14.46 12.59 - -
Change - -14.56% -24.51% -2.29% -55.28% -12.94% - -
Enterprise Value (EV) 1 52.22 42.74 42.03 38.36 22.71 20.69 19.79 12.59
Change - -18.16% -1.67% -8.72% -40.8% -8.89% -4.35% -36.38%
P/E 89.2x 188x - -64x 16.4x 12.5x 11.1x 10x
PBR 4.19x 3.7x 2.44x 2.62x 0.95x 0.78x 0.73x -
PEG - -3.1x - - -0x 0.9x 0.9x 0.9x
Capitalization / Revenue 2.29x 1.5x 0.89x 0.74x 0.38x 0.38x 0.37x 0.36x
EV / Revenue 2.33x 1.47x 1.13x 0.87x 0.6x 0.63x 0.59x 0.36x
EV / EBITDA 15.4x 15.2x 16.1x 8.33x 10.4x 9x 7.33x 4.5x
EV / EBIT 27.4x 56.2x 18x 8.57x 10.9x 10.9x 10.4x 6.29x
EV / FCF 70x 16.4x -1,557x 7.99x 8.24x 41.4x 13.2x 7.87x
FCF Yield 1.43% 6.11% -0.06% 12.5% 12.1% 2.42% 7.58% 12.7%
Dividend per Share 2 0.11 0.11 - 0.05 - 0.02 0.04 0.06
Rate of return 2.47% 2.93% - 1.95% - 2% 4% 6%
EPS 2 0.05 0.02 - -0.04 0.07 0.08 0.09 0.1
Distribution rate 220% 550% - -125% - 25% 44.4% 60%
Net sales 1 22.4 29.15 37.07 43.95 37.81 33.1 33.7 34.7
EBITDA 1 3.395 2.817 2.614 4.607 2.176 2.3 2.7 2.8
EBIT 1 1.909 0.761 2.341 4.477 2.081 1.9 1.9 2
Net income 1 0.529 0.185 -1.075 -0.456 0.858 1 1.2 1.3
Net Debt 1 0.914 -1.095 8.935 6.027 8.248 8.1 7.2 -
Reference price 2 4.460 3.750 2.620 2.560 1.150 1.000 1.000 1.000
Nbr of stocks (in thousands) 11,504 11,690 12,630 12,630 12,574 12,589 - -
Announcement Date 3/8/22 3/7/23 3/5/24 2/25/25 3/10/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.5x0.63x9x2% 14.58M
23.25x3.75x13.1x2.88% 221B
-115.3x18.35x105.96x-.--% 114B
13.11x1.45x7.6x3.65% 108B
15.29x2.8x10.56x5.37% 89.33B
19.78x5.21x12.81x2.88% 59.78B
15.31x2.24x9.49x5.1% 49.52B
22.87x1.75x11.09x0.83% 43.08B
21.64x1.77x10.98x1.35% 41.87B
18.53x2.38x11.3x4.67% 38.48B
Average 4.70x 4.03x 20.19x 2.87% 76.51B
Weighted average by Cap. -0.89x 5.22x 25.29x 2.89%

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

  1. Stock Market
  2. Stocks
  3. NETUM Stock
  4. Valuation Netum Group Oyj