Company Valuation: YIT Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,031 902.1 515.4 416 574.1 638.9 638.9 -
Change - -12.52% -42.87% -19.29% 38.03% 11.28% 0% -
Enterprise Value (EV) 1 1,659 1,205 1,084 1,286 1,330 1,237 1,199 1,081
Change - -27.37% -10.02% 18.59% 3.44% -7.03% -3.02% -9.83%
P/E ratio 37.9x - -1.35x 199x -4.88x -22.3x 36.9x 14.6x
PBR 1.12x 0.99x 0.58x 0.49x 0.75x 0.87x 0.93x 0.85x
PEG - - - -2x 0x 0.3x -0x 0x
Capitalization / Revenue 0.34x 0.32x 0.21x 0.19x 0.32x 0.41x 0.34x 0.31x
EV / Revenue 0.54x 0.42x 0.45x 0.59x 0.73x 0.7x 0.63x 0.52x
EV / EBITDA 11.6x 8.14x 8.03x 18.9x 20.5x 17.2x 11.3x 7.96x
EV / EBIT 19.5x 10.6x 9.86x 31.4x 41.6x 22.9x 13.9x 9.23x
EV / FCF 72.1x 4.96x -3.64x -8.99x 25.1x 9.4x 7.25x 9.73x
FCF Yield 1.39% 20.2% -27.5% -11.1% 3.98% 10.6% 13.8% 10.3%
Dividend per Share 2 0.14 0.16 0.18 - - - 0.025 0.1125
Rate of return 2.84% 3.71% 7.32% - - - 0.9% 4.06%
EPS 2 0.13 - -1.82 0.01 -0.51 -0.14 0.075 0.19
Distribution rate 108% - -9.89% - - - 33.3% 59.2%
Net sales 1 3,069 2,856 2,403 2,163 1,820 1,757 1,896 2,084
EBITDA 1 143 148 135 68 65 73 106.5 135.8
EBIT 1 85 114 110 41 32 54 86.42 117.2
Net income 1 26 4 -375 3 -112 -24 19.16 48.54
Net Debt 1 628 303 569 870 756 597.8 560.5 442.6
Reference price 2 4.932 4.314 2.460 1.985 2.490 2.770 2.770 2.770
Nbr of stocks (in thousands) 209,084 209,119 209,511 209,548 230,574 230,646 230,646 -
Announcement Date 3/2/21 4/2/22 10/2/23 9/2/24 7/2/25 6/2/26 - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-28.56x0.7x17.17x-.--% 758M
15.38x0.87x10.11x2.65% 5.87B
12.36x2.21x9.42x8.49% 2.34B
10.43x1.33x8.56x6.64% 1.29B
15.71x3.19x16.47x3.83% 843M
Average 5.06x 1.66x 12.35x 4.32% 2.22B
Weighted average by Cap. 11.19x 1.37x 10.75x 4.25%

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