Company Valuation: Kamux Oyj

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 58.92 - -
Change - -62.22% 29.55% -53.1% -18.79% -31.08% - -
Enterprise Value (EV) 1 529 232.4 278.3 179.5 119.2 104.9 107.3 58.92
Change - -56.07% 19.75% -35.5% -33.59% -11.97% 2.29% -45.1%
P/E 23.4x 16x 23.4x 22x -36.2x 30.8x 8.81x 9.07x
PBR 4.34x 1.6x 2.01x 0.97x 0.83x 0.58x 0.54x -
PEG - -0.4x -2.1x -0.4x 0x -0x 0x -3.17x
Capitalization / Revenue 0.49x 0.18x 0.22x 0.1x 0.1x 0.07x 0.06x 0.06x
EV / Revenue 0.56x 0.24x 0.28x 0.18x 0.14x 0.12x 0.11x 0.06x
EV / EBITDA 12.2x 7.88x 9.01x 7.98x 7.54x 5.25x 4.23x 2.23x
EV / EBIT 16.8x 13.3x 15.5x 15.5x 36.1x 19.8x 8.55x 5.08x
EV / FCF 176x 10.1x 11.9x -112x 2.66x -13.1x 12.9x 10.3x
FCF Yield 0.57% 9.9% 8.41% -0.89% 37.6% -7.63% 7.73% 9.67%
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% 3.24% 6.16% 5.84%
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 1.542 1.542 1.542
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

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
30.84x0.12x5.25x3.24% 67.39M
47.64x1.87x17.41x-.--% 50.56B
21.67x0.38x10.72x - 8.36B
32.67x2.18x12.23x-.--% 4.36B
8.79x0.31x7.08x3.5% 787M
13.43x0.53x9.56x2.11% 864M
15.39x2.93x11.86x4.34% 440M
-2473x0.45x-16.89x - 361M
7.38x0.22x4.44x15.85% 248M
Average -255.02x 1.00x 6.85x 4.15% 7.34B
Weighted average by Cap. 28.30x 1.66x 15.71x 0.19%

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