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 63.5 - -
Change - -62.22% 29.55% -53.1% -18.79% -25.72% - -
Enterprise Value (EV) 1 529 232.4 278.3 179.5 119.2 109.5 111.9 63.5
Change - -56.07% 19.75% -35.5% -33.59% -8.13% 2.19% -43.25%
P/E 23.4x 16x 23.4x 22x -36.2x 33.2x 9.5x 9.78x
PBR 4.34x 1.6x 2.01x 0.97x 0.83x 0.62x 0.59x -
PEG - -0.4x -2.1x -0.4x 0x -0x 0x -3.42x
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 5.48x 4.41x 2.41x
EV / EBIT 16.8x 13.3x 15.5x 15.5x 36.1x 20.7x 8.92x 5.47x
EV / FCF 176x 10.1x 11.9x -112x 2.66x -13.7x 13.5x 11.1x
FCF Yield 0.57% 9.9% 8.41% -0.89% 37.6% -7.31% 7.42% 8.98%
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% 3.01% 5.72% 5.42%
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 1.662 1.662 1.662
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.24x0.12x5.48x3.01% 72.51M
44.81x1.87x17.38x-.--% 50.41B
18.56x0.34x9.44x - 7.13B
32.96x2.18x12.24x-.--% 4.36B
13.53x0.54x9.62x2.1% 875M
10.38x0.35x7.42x2.96% 928M
15.06x2.95x11.93x4.44% 433M
-2580.06x0.47x-17.49x - 375M
8.14x0.24x4.75x14.37% 266M
Average -267.04x 1.01x 6.75x 3.84% 7.21B
Weighted average by Cap. 24.67x 1.67x 15.61x 0.18%

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