Company Valuation: Aspocomp Group Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 41.05 50.22 26.2 21.76 38.22 41.1 - -
Change - 22.33% -47.82% -16.97% 75.66% 7.55% - -
Enterprise Value (EV) 1 42.71 51.88 26.2 27.48 39.11 47.3 48.6 41.1
Change - 21.46% -49.49% 4.87% 42.34% 20.93% 2.75% -15.43%
P/E 19.4x 14.1x -16x -6.24x 84.7x 21x 10.5x 8.53x
PBR 2.14x 2.3x - 1.42x 2.05x 1.99x 1.72x -
PEG - 0.2x 0x -0x -1x 0x 0x 0.4x
Capitalization / Revenue 1.24x 1.28x 0.81x 0.79x 1x 1x 0.87x 0.76x
EV / Revenue 1.29x 1.33x 0.81x 1x 1.03x 1.15x 1.03x 0.76x
EV / EBITDA 10.4x 8.11x 87.3x -13.1x 17x 11.8x 7.97x 4.84x
EV / EBIT 19x 11.5x -15.1x -6.94x 43.2x 21.5x 11.9x 7.21x
EV / FCF 42.7x 47.4x 10.6x -5.35x 22.2x -7.88x -37.4x 7.47x
FCF Yield 2.34% 2.11% 9.44% -18.7% 4.51% -12.7% -2.67% 13.4%
Dividend per Share 2 0.15 0.21 - - - 0.09 0.21 0.32
Rate of return 2.5% 2.86% - - - 1.65% 3.85% 5.86%
EPS 2 0.31 0.52 -0.24 -0.51 0.06 0.26 0.52 0.64
Distribution rate 48.4% 40.4% - - - 34.6% 40.4% 50%
Net sales 1 33.15 39.11 32.3 27.58 38.15 41.2 47 54.1
EBITDA 1 4.1 6.4 0.3 -2.1 2.3 4 6.1 8.5
EBIT 1 2.243 4.502 -1.741 -3.962 0.905 2.2 4.1 5.7
Net income 1 2.106 3.545 -1.637 -3.476 0.414 1.9 3.9 4.8
Net Debt 1 1.663 1.663 - 5.723 0.898 6.2 7.5 -
Reference price 2 6.000 7.340 3.830 3.180 5.080 5.460 5.460 5.460
Nbr of stocks (in thousands) 6,841 6,841 6,841 6,841 7,523 7,528 - -
Announcement Date 3/10/22 3/16/23 3/14/24 2/26/25 2/25/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21x1.15x11.83x1.65% 47.59M
61.16x9.84x49.55x1.33% 210B
54.74x9.34x16.52x-.--% 104B
53.79x11.43x39.94x1.02% 69.04B
54.85x - - 0.18% 55.45B
46.91x8.79x31x0.95% 52.29B
8311.11x78.64x2496.51x - 44.37B
28.67x7.87x22.04x1.18% 38.22B
49.88x8.32x33.76x0.88% 38.18B
35.99x8.33x27.44x0.54% 34.6B
Average 871.81x 15.97x 303.18x 0.86% 64.67B
Weighted average by Cap. 619.81x 14.70x 220.51x 0.84%

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. ACG1V Stock
  4. Valuation Aspocomp Group Oyj