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 11.14 - -
Change - -53.88% -43.16% 16.42% -25.64% -15.9% - -
Enterprise Value (EV) 1 58.35 26.92 20.6 21.61 18.44 14.34 14.44 11.14
Change - -53.88% -23.47% 4.91% -14.65% -22.26% 0.7% -22.86%
P/E 54.8x -13.8x -7.84x -13.3x -4.48x -2.94x -6.67x -25x
PBR 2.45x - 0.82x 1.04x 0.93x 0.83x 0.96x -
PEG - 0x - 0.4x -0x -0.97x 0.1x 0.3x
Capitalization / Revenue 1.86x 0.76x 0.5x 0.58x 0.45x 0.39x 0.37x 0.34x
EV / Revenue 1.86x 0.76x 0.68x 0.7x 0.63x 0.51x 0.48x 0.34x
EV / EBITDA 11.7x 13.4x 8.32x 7.84x 25.9x 143x 10.3x 3.84x
EV / EBIT 28.1x -17.2x -13.5x -22.6x -6.14x -4.22x -8.49x -111x
EV / FCF -15.7x -7.95x -11.3x -260x -4.5x -17.9x 72.2x 10.1x
FCF Yield -6.37% -12.6% -8.81% -0.38% -22.2% -5.58% 1.39% 9.88%
Dividend per Share 2 0.06 - - - - - - 0.01
Rate of return 0.91% - - - - - - 1%
EPS 2 0.12 -0.22 -0.22 -0.15 -0.33 -0.34 -0.15 -0.04
Distribution rate 50% - - - - - - -25%
Net sales 1 31.39 35.61 30.5 30.67 29.31 28.2 30 33.1
EBITDA 1 4.97 2.014 2.476 2.756 0.711 0.1 1.4 2.9
EBIT 1 2.08 -1.562 -1.53 -0.957 -3.006 -3.4 -1.7 -0.1
Net income 1 1.036 -1.963 -1.969 -1.361 -2.972 -3.8 -1.7 -0.4
Net Debt 1 - - 5.3 3.8 5.2 3.2 3.3 -
Reference price 2 6.580 3.035 1.725 2.000 1.480 1.000 1.000 1.000
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.($)
-2.94x0.51x143.38x - 12.47M
47.16x2.2x20.94x0.08% 82.15B
11.77x1.02x5.59x4.98% 66.06B
24.54x1.91x18.83x1.19% 52.82B
23.87x2.93x15.88x0.28% 40.55B
46.44x3.75x23.63x2.09% 35.86B
24.65x0.61x10.11x2.52% 30.08B
19.4x1.35x12.61x0.24% 28.57B
5.19x0.34x6.65x5.43% 27.88B
20.82x0.39x6.18x2.94% 26.07B
Average 22.09x 1.50x 26.38x 2.19% 39.01B
Weighted average by Cap. 27.08x 1.74x 14.32x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EcoUp Oyj

Historical PBR trend

Valuation ratios - PBR - EcoUp Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EcoUp Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EcoUp Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - EcoUp Oyj