Valuation eQ Oyj

Stocks

Market Closed - Nasdaq Helsinki 12:00:00 2026-09-24 EDT			5-day change	1st Jan Change
8.680 ^EUR	+0.46%		-1.36%	-21.45%

09-15	Eq Oyj Announces Second Instalment of the Dividend for 2025, Payable on 14 October 2026	CI
08-04	EQ Oyj Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,021	1,029	634.8	536.2	457.5	357.8	-	-
Change	-	0.82%	-38.3%	-15.53%	-14.67%	-21.81%	-	-
Enterprise Value (EV) ¹	1,021	1,029	601.4	519.2	442.4	330.8	323.4	357.8
Change	-	0.82%	-41.55%	-13.67%	-14.79%	-25.24%	-2.24%	10.64%
P/E	-	29.3x	20.8x	19.9x	21.3x	14.4x	13.9x	13.3x
PBR	-	-	8.42x	7.32x	6.62x	5.02x	4.99x	-
PEG	-	-	-1.5x	-1.5x	-1.1x	0.9x	4.17x	2.75x
Capitalization / Revenue	12.9x	13.2x	8.95x	8.17x	7.86x	5.28x	5.12x	4.9x
EV / Revenue	12.9x	13.2x	8.48x	7.91x	7.6x	4.88x	4.63x	4.9x
EV / EBITDA	-	21.9x	15x	14.5x	15.5x	9.99x	9.62x	10x
EV / EBIT	21.4x	22.5x	15.1x	15x	16.1x	10.4x	10x	10.4x
EV / FCF	22x	-	20.6x	35.4x	16.6x	9.9x	10x	13.2x
FCF Yield	4.55%	-	4.85%	2.83%	6.04%	10.1%	9.96%	7.6%
Dividend per Share ²	0.97	-	0.8	0.66	0.52	0.6	0.64	0.68
Rate of return	3.77%	-	5.13%	5.1%	4.71%	6.94%	7.41%	7.87%
EPS ²	-	0.87	0.75	0.65	0.52	0.6	0.62	0.65
Distribution rate	-	-	107%	102%	100%	100%	103%	105%
Net sales ¹	78.9	77.78	70.9	65.6	58.2	67.8	69.9	73
EBITDA ¹	-	46.91	40.07	35.69	28.51	33.1	33.6	35.7
EBIT ¹	47.7	45.74	39.7	34.5	27.4	31.9	32.3	34.3
Net income ¹	-	36.32	31.5	27.4	21.6	25.2	26.2	27.9
Net Debt ¹	-	-	-33.4	-17	-15.1	-27	-34.4	-
Reference price ²	25.750	25.450	15.580	12.950	11.050	8.640	8.640	8.640
Nbr of stocks (in thousands)	39,632	40,430	40,746	41,407	41,407	41,407	-	-
Announcement Date	2/4/22	2/7/23	2/6/24	2/4/25	2/3/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EQ OYJ	14.4x	4.88x	9.99x	6.94%	408M
BLACKROCK, INC.	19.34x	5.5x	11.77x	2.16%	164B
UBS GROUP AG	13.78x	3.38x	-	2.56%	147B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.22x	7.3x	-	1.54%	101B
BROOKFIELD ASSET MANAGEMENT ULC	20.22x	11.39x	16.52x	4.44%	72.35B
STATE STREET CORPORATION	13.44x	5.21x	-	1.95%	49.43B
AMERIPRISE FINANCIAL, INC.	11.03x	1.64x	5.04x	1.33%	44.41B
3I GROUP PLC	5.12x	5.3x	3.81x	3.57%	35.27B
NORTHERN TRUST CORPORATION	13.64x	5.06x	15.79x	1.93%	31.83B
Average	14.13x	5.52x	10.49x	2.94%	71.84B
Weighted average by Cap.	15.60x	5.64x	11.46x	2.4%