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 12.59 - -
Change - -53.88% -43.16% 16.42% -25.64% -4.97% - -
Enterprise Value (EV) 1 58.35 26.92 20.6 21.61 18.44 14.69 14.09 12.59
Change - -53.88% -23.47% 4.91% -14.65% -20.37% -4.09% -10.65%
P/E 54.8x -13.8x -7.84x -13.3x -4.48x -4.91x -14.1x 56.5x
PBR 2.45x - 0.82x 1.04x 0.93x 0.86x 0.92x -
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 0.36x
EV / Revenue 1.86x 0.76x 0.68x 0.7x 0.63x 0.51x 0.45x 0.36x
EV / EBITDA 11.7x 13.4x 8.32x 7.84x 25.9x 11.3x 6.12x 3.81x
EV / EBIT 28.1x -17.2x -13.5x -22.6x -6.14x -8.16x -28.2x 18x
EV / FCF -15.7x -7.95x -11.3x -260x -4.5x 49x 20.1x 8.39x
FCF Yield -6.37% -12.6% -8.81% -0.38% -22.2% 2.04% 4.97% 11.9%
Dividend per Share 2 0.06 - - - - - - 0.01
Rate of return 0.91% - - - - - - 0.88%
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 1.130 1.130 1.130
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.85x0.51x11.17x - 14.1M
55.44x2.56x24.44x0.07% 96.6B
11.77x1.02x5.58x4.96% 67.3B
34.05x4.28x23.25x0.2% 58.12B
25.23x1.95x19.22x1.17% 53.88B
49.42x3.97x25.09x1.96% 38.91B
23.03x1.57x14.49x0.2% 33.28B
26.55x0.67x10.98x2.32% 33.1B
21.6x0.42x6.71x2.86% 28.65B
5.01x0.31x5.98x5.63% 26.73B
Average 24.73x 1.73x 14.69x 2.15% 43.66B
Weighted average by Cap. 31.62x 2.11x 16.71x 1.85%

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