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 10.62 - -
Change - -14.56% -24.51% -2.29% -55.28% -26.52% - -
Enterprise Value (EV) 1 52.22 42.74 42.03 38.36 22.71 19.02 18.12 10.62
Change - -18.16% -1.67% -8.72% -40.8% -16.22% -4.73% -41.38%
P/E 89.2x 188x - -64x 16.4x 14.1x 9.38x 8.44x
PBR 4.19x 3.7x 2.44x 2.62x 0.95x 0.66x 0.63x -
PEG - -3.1x - - -0x -1x 0.2x 0.8x
Capitalization / Revenue 2.29x 1.5x 0.89x 0.74x 0.38x 0.33x 0.32x 0.31x
EV / Revenue 2.33x 1.47x 1.13x 0.87x 0.6x 0.58x 0.55x 0.31x
EV / EBITDA 15.4x 15.2x 16.1x 8.33x 10.4x 9.51x 6.97x 3.94x
EV / EBIT 27.4x 56.2x 18x 8.57x 10.9x 12.7x 10.1x 5.59x
EV / FCF 70x 16.4x -1,557x 7.99x 8.24x 95.1x 12.1x 6.64x
FCF Yield 1.43% 6.11% -0.06% 12.5% 12.1% 1.05% 8.28% 15.1%
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% - 2.37% 4.74% 7.11%
EPS 2 0.05 0.02 - -0.04 0.07 0.06 0.09 0.1
Distribution rate 220% 550% - -125% - 33.3% 44.4% 60%
Net sales 1 22.4 29.15 37.07 43.95 37.81 32.6 33.1 34.2
EBITDA 1 3.395 2.817 2.614 4.607 2.176 2 2.6 2.7
EBIT 1 1.909 0.761 2.341 4.477 2.081 1.5 1.8 1.9
Net income 1 0.529 0.185 -1.075 -0.456 0.858 0.7 1.1 1.3
Net Debt 1 0.914 -1.095 8.935 6.027 8.248 8.4 7.5 -
Reference price 2 4.4600 3.7500 2.6200 2.5600 1.1500 0.8440 0.8440 0.8440
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.($)
14.07x0.58x9.51x2.37% 12.35M
23.06x3.76x13.13x2.88% 221B
-131.77x18.43x100.28x-.--% 119B
13.87x1.53x8.03x3.46% 114B
14.91x2.73x10.29x5.51% 88.29B
20.51x5.38x13.21x2.78% 61.88B
14.81x2.16x9.15x5.26% 48.47B
21.96x1.8x11.18x1.33% 43.35B
21.25x1.61x10.31x0.89% 41.03B
17.85x2.28x10.7x4.89% 37.07B
Average 3.05x 4.02x 19.58x 2.94% 77.45B
Weighted average by Cap. -4.11x 5.30x 24.81x 2.87%

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