Company Valuation: EcoUp Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 58.35 26.92 15.3 17.81 13.24 12.53 - -
Change - -53.88% -43.16% 16.42% -25.64% -5.39% - -
Enterprise Value (EV) 1 58.35 26.92 20.6 21.61 18.44 14.63 14.03 12.53
Change - -53.88% -23.47% 4.91% -14.65% -20.68% -4.1% -10.69%
P/E 54.8x -13.8x -7.84x -13.3x -4.48x -4.89x -14.1x 56.3x
PBR 2.45x - 0.82x 1.04x 0.93x 0.86x 0.91x -
PEG - 0x - 0.4x -0x 0.2x 0.2x -0x
Capitalization / Revenue 1.86x 0.76x 0.5x 0.58x 0.45x 0.44x 0.4x 0.35x
EV / Revenue 1.86x 0.76x 0.68x 0.7x 0.63x 0.51x 0.45x 0.35x
EV / EBITDA 11.7x 13.4x 8.32x 7.84x 25.9x 11.3x 6.1x 3.8x
EV / EBIT 28.1x -17.2x -13.5x -22.6x -6.14x -8.13x -28.1x 17.9x
EV / FCF -15.7x -7.95x -11.3x -260x -4.5x 48.8x 20x 8.35x
FCF Yield -6.37% -12.6% -8.81% -0.38% -22.2% 2.05% 4.99% 12%
Dividend per Share 2 0.06 - - - - - - 0.01
Rate of return 0.91% - - - - - - 0.89%
EPS 2 0.12 -0.22 -0.22 -0.15 -0.33 -0.23 -0.08 0.02
Distribution rate 50% - - - - - - 50%
Net sales 1 31.39 35.61 30.5 30.67 29.31 28.6 31.5 35.3
EBITDA 1 4.97 2.014 2.476 2.756 0.711 1.3 2.3 3.3
EBIT 1 2.08 -1.562 -1.53 -0.957 -3.006 -1.8 -0.5 0.7
Net income 1 1.036 -1.963 -1.969 -1.361 -2.972 -2.6 -0.9 0.2
Net Debt 1 - - 5.3 3.8 5.2 2.1 1.5 -
Reference price 2 6.580 3.035 1.725 2.000 1.480 1.125 1.125 1.125
Nbr of stocks (in thousands) 8,868 8,868 8,868 8,905 8,949 11,138 - -
Announcement Date 3/21/22 3/16/23 2/29/24 2/27/25 2/26/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-4.89x0.51x11.25x - 14.56M
54.5x2.49x23.81x0.07% 93.88B
12.53x1.07x5.86x4.66% 73.38B
26.65x2.05x20.11x1.15% 57.79B
33.15x4.16x22.6x0.2% 56.58B
52.51x4.16x26.45x1.74% 41.9B
29.61x0.73x12.08x2.09% 37.25B
23.02x1.57x14.49x0.2% 33.27B
23.85x0.49x7.69x2.48% 32.88B
5.08x0.31x5.83x5.79% 27.08B
Average 25.60x 1.75x 15.02x 2.04% 45.4B
Weighted average by Cap. 31.81x 2.08x 16.65x 1.81%

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