Company Valuation: YIT Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 902.1 515.4 416 574.1 720.1 572 - -
Change - -42.87% -19.29% 38.03% 25.42% -20.56% - -
Enterprise Value (EV) 1 1,205 1,084 1,286 1,330 1,368 1,127 1,042 1,001
Change - -10.02% 18.59% 3.44% 2.85% -17.64% -7.54% -3.91%
P/E - -1.35x 199x -4.88x -22.3x -35.4x 14.6x 9.54x
PBR 0.99x 0.58x 0.49x 0.75x 0.91x 0.82x 0.78x 0.77x
PEG - - -2x 0x 0.3x 0.7x -0x 0.2x
Capitalization / Revenue 0.32x 0.21x 0.19x 0.32x 0.41x 0.3x 0.28x 0.26x
EV / Revenue 0.42x 0.45x 0.59x 0.73x 0.78x 0.59x 0.51x 0.46x
EV / EBITDA 8.14x 8.03x 18.9x 20.5x 18.7x 11.3x 7.96x 6.47x
EV / EBIT 10.6x 9.86x 31.4x 41.6x 25.3x 13.8x 9.39x 7.52x
EV / FCF 4.96x -3.64x -8.99x 25.1x 21x 8.88x 8.96x 11.2x
FCF Yield 20.2% -27.5% -11.1% 3.98% 4.75% 11.3% 11.2% 8.9%
Dividend per Share 2 0.16 0.18 - - - 0.01 0.1133 0.1367
Rate of return 3.71% 7.32% - - - 0.4% 4.57% 5.51%
EPS 2 - -1.82 0.01 -0.51 -0.14 -0.07 0.17 0.26
Distribution rate - -9.89% - - - -14.3% 66.7% 52.6%
Net sales 1 2,856 2,403 2,163 1,820 1,757 1,896 2,030 2,184
EBITDA 1 148 135 68 65 73 99.71 130.8 154.8
EBIT 1 114 110 41 32 54 81.82 110.9 133
Net income 1 4 -375 3 -112 -24 -14.3 43.68 63.32
Net Debt 1 303 569 870 756 648 554.8 469.8 429.1
Reference price 2 4.314 2.460 1.985 2.490 3.122 2.480 2.480 2.480
Nbr of stocks (in thousands) 209,119 209,511 209,548 230,574 230,646 230,646 - -
Announcement Date 4/2/22 10/2/23 9/2/24 7/2/25 6/2/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-35.43x0.59x11.3x0.4% 655M
68.43x2.95x28.86x0.07% 99.18B
13.24x1.07x5.86x4.44% 72.18B
41.14x5.04x27.97x0.16% 62.38B
25.5x1.95x18.93x1.22% 55.12B
55.51x4.63x29.58x1.64% 46.18B
33.9x0.8x13.46x1.88% 39.95B
28.62x0.55x8.84x2.11% 36.35B
26.53x1.72x16.57x0.18% 34.43B
4.81x0.3x6.31x5.9% 28.61B
Average 26.22x 1.96x 16.77x 1.8% 47.5B
Weighted average by Cap. 37.26x 2.37x 19.07x 1.7%

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