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 44.16 - -
Change - - 9.91% 88.39% -13.71% 15.53% - -
Enterprise Value (EV) 1 - 21.39 21.88 40.84 36.51 37.96 37.76 44.16
Change - - 2.28% 86.66% -10.6% 3.96% -0.53% 16.95%
P/E Ratio 163x 35.4x 70.3x 28.4x 42.9x 43.6x 41.3x 43.6x
PBR - - 1.17x 2.02x 1.7x 1.19x 1.02x -
PEG - 0x -1.5x 0x -1x 3.5x 7.43x -8.28x
Capitalization / Revenue - 5.68x 6.26x 6.45x 6.53x 7.24x 6.9x 6.69x
EV / Revenue - 5.68x 5.82x 5.95x 6.24x 6.22x 5.9x 6.69x
EV / EBITDA - 26.7x 38.7x 20x 30.2x 29.2x 27x 34x
EV / EBIT - 27.9x 39.5x 20.1x 30.5x 29.2x 27x 34x
EV / FCF - - - 20.9x - 42.2x 37.8x 44.2x
FCF Yield - - - 4.79% - 2.37% 2.65% 2.26%
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% 2.04% 2.3% 2.3%
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 7.840 7.840 7.840
Nbr of stocks (in thousands) - 5,499 5,571 5,571 5,571 5,632 - -
Announcement Date 2/3/22 28/2/23 29/2/24 13/2/25 11/2/26 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
43.56x6.22x29.2x2.04% 50.88M
25.61x10.87x18.48x1.91% 34.24B
14.39x7.71x12.23x6.9% 22.12B
14.9x7.52x12.58x4.16% 15.25B
10.57x3.86x7x4.2% 2.8B
9.78x0.79x4.59x4.6% 1.16B
10.87x11.95x10.51x12.33% 944M
9.93x8.48x8.12x6.56% 757M
Average 17.45x 7.18x 12.84x 5.34% 9.67B
Weighted average by Cap. 19.18x 8.89x 14.71x 4.08%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!