Valuation Kamux Oyj OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:19:58 2021-12-15 EST			5-day change	1st Jan Change
12.17 ^USD	-26.06%		-.--%	-

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	60.9	-	-
Change	-	-62.22%	29.55%	-53.1%	-18.79%	-28.76%	-	-
Enterprise Value (EV) ¹	529	232.4	278.3	179.5	119.2	106.9	109.3	60.9
Change	-	-56.07%	19.75%	-35.5%	-33.59%	-10.31%	2.25%	-44.28%
P/E	23.4x	16x	23.4x	22x	-36.2x	31.9x	9.11x	9.38x
PBR	4.34x	1.6x	2.01x	0.97x	0.83x	0.6x	0.56x	-
PEG	-	-0.4x	-2.1x	-0.4x	0x	-0x	0x	-3.28x
Capitalization / Revenue	0.49x	0.18x	0.22x	0.1x	0.1x	0.07x	0.06x	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	5.35x	4.3x	2.31x
EV / EBIT	16.8x	13.3x	15.5x	15.5x	36.1x	20.2x	8.71x	5.25x
EV / FCF	176x	10.1x	11.9x	-112x	2.66x	-13.4x	13.2x	10.7x
FCF Yield	0.57%	9.9%	8.41%	-0.89%	37.6%	-7.48%	7.59%	9.36%
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%	3.14%	5.96%	5.65%
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	1.594	1.594	1.594
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CARVANA CO.	41.91x	1.75x	16.29x	-.--%	47.15B
CARMAX, INC.	19.67x	0.35x	9.92x	-	7.59B
OPENLANE, INC.	31.66x	2.12x	11.87x	-.--%	4.23B
IDOM INC.	9.62x	0.33x	7.05x	3.2%	864M
WE BUY CARS HOLDINGS LIMITED	13.26x	0.53x	9.45x	2.14%	854M
TURNERS AUTOMOTIVE GROUP LIMITED	15.42x	2.97x	12.01x	4.33%	445M
UXIN LIMITED	-2748.4x	0.5x	-18.42x	-	400M
K CAR CO., LTD.	7.66x	0.23x	4.55x	15.27%	256M
Average	-326.15x	1.10x	6.59x	4.16%	7.72B
Weighted average by Cap.	19.22x	1.56x	14.68x	0.19%