Company Valuation: Administer Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 59.62 37.76 34.52 31 35.86 37.73 - -
Change - -36.67% -8.56% -10.22% 15.7% 5.19% - -
Enterprise Value (EV) 1 59.62 49.66 46.01 40.54 45.41 52.63 44.73 35.73
Change - -16.7% -7.34% -11.89% 12% 15.89% -15.01% -20.12%
P/E -24.7x -53.2x -8.93x -13.5x -21.8x 37.3x 20.4x 15.4x
PBR - 1.19x 1.26x 1.23x 1.48x 1.24x 1.38x 1.82x
PEG - 0.8x -0x 0.3x 0.7x -0x 0.2x 0.5x
Capitalization / Revenue - 0.72x 0.45x 0.41x 0.49x 0.34x 0.31x 0.3x
EV / Revenue - 0.94x 0.61x 0.54x 0.62x 0.48x 0.36x 0.29x
EV / EBITDA - 13.2x 16.2x 7.37x 7.8x 6.97x 4.61x 3.31x
EV / EBIT - 394x -15.6x -30.6x -167x 17x 10.9x 7.52x
EV / FCF - -2.43x 36x 27.1x 18.6x -20.2x 9.83x 7.07x
FCF Yield - -41.2% 2.78% 3.68% 5.39% -4.94% 10.2% 14.1%
Dividend per Share 2 - - - 0.05 - 0.05 0.065 0.1
Rate of return - - - 2.31% - 2.23% 2.9% 4.46%
EPS 2 -0.17 -0.05 -0.27 -0.16 -0.11 0.06 0.11 0.145
Distribution rate - - - -31.3% - 83.3% 59.1% 69%
Net sales 1 - 52.78 75.89 74.7 73.31 110.6 122.6 125.1
EBITDA 1 - 3.765 2.849 5.502 5.819 7.55 9.7 10.8
EBIT 1 - 0.126 -2.954 -1.323 -0.272 3.1 4.1 4.75
Net income 1 -1.792 -0.703 -3.886 -2.312 -1.644 1.1 1.85 2.45
Net Debt 1 - 11.9 11.49 9.547 9.547 14.9 7 -2
Reference price 2 4.200 2.660 2.410 2.160 2.400 2.240 2.240 2.240
Nbr of stocks (in thousands) 14,194 14,194 14,325 14,350 14,943 16,842 - -
Announcement Date 4/25/22 3/30/23 3/20/24 3/5/25 3/4/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
37.33x0.48x6.97x2.23% 41.86M
18.56x3.42x11.38x1.86% 10.25B
23.64x3.32x12.33x - 6.61B
8.85x1.75x6.44x3.64% 6.2B
35.47x2.98x11.14x-.--% 4.58B
-25.19x1.26x7.58x-.--% 2.49B
86.07x1.02x7.85x0.58% 2.13B
13.42x1.93x9.26x - 1.97B
90.34x1.16x9.81x - 1.9B
Average 32.05x 1.92x 9.20x 1.39% 4B
Weighted average by Cap. 24.44x 2.57x 10.00x 1.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Administer Oyj

Historical PBR trend

Valuation ratios - PBR - Administer Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Administer Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Administer Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - Administer Oyj
  1. Stock Market
  2. Stocks
  3. ADMIN Stock
  4. Valuation Administer Oyj