Valuation Kamux Oyj OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:26:33 2021-02-11 EST			5-day change	1st Jan Change
16.46 ^USD	+2.26%		+35.24%	+35.24%

07-09	Fordon: Minor changes in the used-car market in Q2, EVs up 50 percent	FW
05-12	Kamux Oyj Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	458.6	173.3	224.5	105.3	85.49	62.36	-	-
Change	-	-62.22%	29.55%	-53.1%	-18.79%	-27.06%	-	-
Enterprise Value (EV) ¹	529	232.4	278.3	179.5	119.2	108.4	110.8	62.36
Change	-	-56.07%	19.75%	-35.5%	-33.59%	-9.09%	2.21%	-43.7%
P/E	23.4x	16x	23.4x	22x	-36.2x	32.6x	9.33x	9.6x
PBR	4.34x	1.6x	2.01x	0.97x	0.83x	0.61x	0.58x	-
PEG	-	-0.4x	-2.1x	-0.4x	0x	-0x	0x	-3.36x
Capitalization / Revenue	0.49x	0.18x	0.22x	0.1x	0.1x	0.07x	0.07x	0.07x
EV / Revenue	0.56x	0.24x	0.28x	0.18x	0.14x	0.12x	0.12x	0.07x
EV / EBITDA	12.2x	7.88x	9.01x	7.98x	7.54x	5.42x	4.36x	2.36x
EV / EBIT	16.8x	13.3x	15.5x	15.5x	36.1x	20.4x	8.83x	5.38x
EV / FCF	176x	10.1x	11.9x	-112x	2.66x	-13.5x	13.3x	10.9x
FCF Yield	0.57%	9.9%	8.41%	-0.89%	37.6%	-7.38%	7.49%	9.14%
Dividend per Share ²	0.2	0.15	0.17	0.07	0.05	0.05	0.095	0.09
Rate of return	1.74%	3.46%	3.03%	2.65%	2.3%	3.06%	5.82%	5.51%
EPS ²	0.49	0.27	0.24	0.12	-0.06	0.05	0.175	0.17
Distribution rate	40.8%	55.6%	70.8%	58.3%	-83.3%	100%	54.3%	52.9%
Net sales ¹	937.4	968.7	1,002	1,010	875.9	878.5	942.4	921
EBITDA ¹	43.3	29.5	30.9	22.5	15.8	20	25.4	26.4
EBIT ¹	31.4	17.5	18	11.6	3.3	5.3	12.55	11.6
Net income ¹	19.6	10.8	9.6	4.6	-2.3	1.9	6.8	6.8
Net Debt ¹	70.4	59.1	53.8	74.2	33.7	46	48.4	-
Reference price ²	11.470	4.330	5.610	2.640	2.170	1.632	1.632	1.632
Nbr of stocks (in thousands)	39,981	40,013	40,010	39,873	39,396	38,208	-	-
Announcement Date	3/4/22	3/3/23	3/1/24	2/20/25	2/25/26	-	-	-

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.($)
CARVANA CO.	40.5x	1.63x	15.99x	-.--%	44.89B
CARMAX, INC.	20.96x	0.37x	10.5x	-	8.13B
OPENLANE, INC.	31.56x	2.11x	11.84x	-.--%	4.21B
WE BUY CARS HOLDINGS LIMITED	13.13x	0.52x	9.37x	2.16%	833M
IDOM INC.	9.05x	0.3x	6.81x	3.4%	809M
TURNERS AUTOMOTIVE GROUP LIMITED	15.31x	2.92x	11.79x	4.37%	437M
UXIN LIMITED	-2091.13x	0.4x	-14.78x	-	306M
K CAR CO., LTD.	7.15x	0.22x	4.38x	16.26%	251M
Average	-244.19x	1.06x	6.99x	4.36%	7.48B
Weighted average by Cap.	25.20x	1.45x	14.50x	0.2%