Company Valuation: Springvest Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 - 21.39 23.51 44.29 38.22 41.11 - -
Change - - 9.91% 88.39% -13.71% 7.58% - -
Enterprise Value (EV) 1 - 21.39 21.88 40.84 36.51 34.91 34.71 41.11
Change - - 2.28% 86.66% -10.6% -4.37% -0.57% 18.44%
P/E 163x 35.4x 70.3x 28.4x 42.9x 40.6x 38.4x 40.6x
PBR - - 1.17x 2.02x 1.7x 1.11x 0.95x -
PEG - 0x -1.5x 0x -1x 3.2x 6.91x -7.71x
Capitalization / Revenue - 5.68x 6.26x 6.45x 6.53x 6.74x 6.42x 6.23x
EV / Revenue - 5.68x 5.82x 5.95x 6.24x 5.72x 5.42x 6.23x
EV / EBITDA - 26.7x 38.7x 20x 30.2x 26.9x 24.8x 31.6x
EV / EBIT - 27.9x 39.5x 20.1x 30.5x 26.9x 24.8x 31.6x
EV / FCF - - - 20.9x - 38.8x 34.7x 41.1x
FCF Yield - - - 4.79% - 2.58% 2.88% 2.43%
Dividend per Share 2 - - 0.1 0.45 0.2 0.16 0.18 0.18
Rate of return - - 2.37% 5.66% 2.92% 2.19% 2.47% 2.47%
EPS 2 0.05 0.11 0.06 0.28 0.16 0.18 0.19 0.18
Distribution rate - - 167% 161% 125% 88.9% 94.7% 100%
Net sales 1 - 3.763 3.758 6.866 5.851 6.1 6.4 6.6
EBITDA 1 - 0.8001 0.5654 2.041 1.208 1.3 1.4 1.3
EBIT 1 - 0.768 0.5543 2.033 1.199 1.3 1.4 1.3
Net income 1 0.2957 0.5902 0.3621 1.628 0.9338 1 1.1 1
Net Debt 1 - - -1.632 -3.453 -1.709 -6.2 -6.4 -
Reference price 2 8.140 3.890 4.220 7.950 6.860 7.300 7.300 7.300
Nbr of stocks (in thousands) - 5,499 5,571 5,571 5,571 5,632 - -
Announcement Date 3/2/22 2/28/23 2/29/24 2/13/25 2/11/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.56x5.72x26.86x2.19% 46.92M
29.07x11.48x18.99x1.74% 37.55B
15.17x8.26x13.16x6.88% 21.31B
20.25x4.83x8.45x3.08% 3.8B
7.69x0.92x5.07x4.78% 1.25B
10.93x11.2x10.55x11.94% 950M
10.46x8.45x8.44x6.05% 810M
Average 19.16x 7.27x 13.07x 5.24% 9.39B
Weighted average by Cap. 23.16x 9.81x 15.98x 3.74%

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. SPRING Stock
  4. Valuation Springvest Oyj