Company Valuation: Apetit Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 80.17 63.65 82 86.61 86.12 76.86 - -
Change - -20.61% 28.84% 5.62% -0.56% -10.76% - -
Enterprise Value (EV) 1 105 50.95 76.1 89.91 101.7 91.76 92.16 76.86
Change - -51.47% 49.37% 18.14% 13.14% -9.8% 0.44% -16.6%
P/E 33.8x 12.3x 8.48x 10.3x 9.62x -42.4x 11.9x 10.6x
PBR 0.86x 0.66x 0.79x 0.8x 0.77x 0.72x 0.71x -
PEG - 0x 0.1x -0.8x 1.64x 0x -0x 0.8x
Capitalization / Revenue 0.28x 0.27x 0.47x 0.53x 0.51x 0.42x 0.41x 0.4x
EV / Revenue 0.37x 0.22x 0.43x 0.55x 0.61x 0.5x 0.49x 0.4x
EV / EBITDA 11.4x 4.11x 5.77x 5.62x 4.84x 10.7x 5.83x 4.55x
EV / EBIT 37.5x 8.22x 10.1x 9.67x 7.43x -131x 13.4x 9.85x
EV / FCF -65.6x 2.18x 34.6x -14.3x 17.5x -25.5x 27.1x 17.5x
FCF Yield -1.52% 45.9% 2.89% -7.01% 5.7% -3.92% 3.69% 5.73%
Dividend per Share 2 0.4 0.5 0.75 0.75 0.7 0.75 0.75 0.75
Rate of return 3.11% 4.9% 5.7% 5.38% 5.05% 6.1% 6.1% 6.1%
EPS 2 0.38 0.83 1.55 1.36 1.44 -0.29 1.03 1.16
Distribution rate 105% 60.2% 48.4% 55.1% 48.6% -259% 72.8% 64.7%
Net sales 1 283.9 231.8 175.5 162.6 167.6 183 189 193
EBITDA 1 9.2 12.4 13.2 16 21 8.6 15.8 16.9
EBIT 1 2.8 6.2 7.5 9.3 13.7 -0.7 6.9 7.8
Net income 1 2.4 5.2 9.7 8.5 9 -1.8 6.4 7.2
Net Debt 1 24.8 -12.7 -5.9 3.3 15.6 14.9 15.3 -
Reference price 2 12.85 10.20 13.15 13.95 13.85 12.30 12.30 12.30
Nbr of stocks (in thousands) 6,239 6,240 6,236 6,208 6,218 6,248 - -
Announcement Date 2/17/22 2/16/23 2/15/24 2/13/25 2/13/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-43.45x0.51x10.89x5.95% 90.57M
20.81x2.89x14.3x3.87% 258B
19.85x2.49x14.87x3.3% 79.53B
18.14x1.85x10.46x3.48% 49.97B
16.55x0.53x10.03x2.6% 38.2B
21.23x3.22x13.03x3.3% 35.17B
12.32x1.97x9.67x6.21% 30.65B
70.35x10.75x44.7x1.09% 30.5B
35.07x2.97x17.56x1.02% 29.74B
33.51x0.68x17.26x0.59% 21.65B
Average 20.44x 2.79x 16.28x 3.14% 57.3B
Weighted average by Cap. 23.58x 2.90x 15.33x 3.34%

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