Company Valuation: Foamit Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 80.64 27.19 23.58 27.12 32.71 30.6 - -
Change - -66.28% -13.3% 15.03% 20.6% -6.44% - -
Enterprise Value (EV) 1 109.2 57.25 23.58 14.6 38.92 37.4 36.4 30.6
Change - -47.58% -58.82% -38.08% 166.63% -3.9% -2.67% -15.93%
P/E 24.8x -1.12x -32.6x 5.77x 43x 26.8x 20.1x 13.4x
PBR 1.12x 0.61x - 0.55x 0.69x 0.64x 0.62x -
PEG - 0x 0.3x -0x -0.5x 0.5x 0.6x 0.3x
Capitalization / Revenue 1.03x 0.32x 0.47x 0.65x 0.82x 0.69x 0.63x 0.59x
EV / Revenue 1.4x 0.67x 0.47x 0.35x 0.98x 0.85x 0.75x 0.59x
EV / EBITDA 9.5x -19.7x - 2.52x 6.59x 5.94x 4.99x 3.73x
EV / EBIT 19.6x -3.03x 9.07x 16x 25.4x 20.8x 14.6x 9x
EV / FCF -12.6x -5.78x - -6.13x -7.44x 53.4x 19.2x 10.9x
FCF Yield -7.92% -17.3% - -16.3% -13.4% 1.87% 5.22% 9.15%
Dividend per Share 2 0.08 - - 0.11 0.01 0.01 0.02 0.03
Rate of return 3.59% - - 14.7% 1.16% 1.24% 2.49% 3.73%
EPS 2 0.09 -0.67 -0.02 0.13 0.02 0.03 0.04 0.06
Distribution rate 88.9% - - 84.6% 50% 33.3% 50% 50%
Net sales 1 78.21 85.37 50.4 41.42 39.73 44.1 48.6 51.6
EBITDA 1 11.5 -2.9 - 5.8 5.91 6.3 7.3 8.2
EBIT 1 5.569 -18.9 2.6 0.911 1.531 1.8 2.5 3.4
Net income 1 3.3 -24.15 - 4.667 0.753 1 1.5 2.3
Net Debt 1 28.57 30.05 - -12.52 6.215 6.8 5.8 -
Reference price 2 2.2300 0.7520 0.6520 0.7500 0.8600 0.8040 0.8040 0.8040
Nbr of stocks (in thousands) 36,161 36,161 36,161 36,161 38,034 38,065 - -
Announcement Date 2/15/22 3/3/23 2/15/24 2/13/25 2/13/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.13x0.86x6x1.23% 34.46M
13.93x1.66x8.12x1.97% 52.69B
17.67x2.43x9.64x2.92% 42.38B
26.18x5.75x17.33x0.73% 33.46B
32.37x3.35x17.24x1.03% 33.37B
27.7x4.29x14.49x0.87% 31.33B
11.19x1.35x6.32x2.75% 27.59B
18.43x5.8x12.12x2.43% 21.48B
66.27x4.11x63.71x0.35% 20.48B
14.68x1.86x7.55x1.49% 19.65B
Average 25.56x 3.15x 16.25x 1.58% 28.24B
Weighted average by Cap. 23.57x 3.23x 15.34x 1.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Foamit Oyj

Historical PBR trend

Valuation ratios - PBR - Foamit Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Foamit Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Foamit Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - Foamit Oyj