Company Valuation: Kesla Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 19.94 13.92 13.32 10.45 7.753 12.47 - -
Change - -30.18% -4.36% -21.52% -25.81% 60.87% - -
Enterprise Value (EV) 1 28.46 13.92 26.39 10.45 18.48 19.87 24.17 12.47
Change - -51.09% 89.52% -60.4% 76.8% 7.56% 21.64% -48.4%
P/E 11.8x -11.8x 26.3x -20.7x -1.74x -41.1x 10.9x 7.12x
PBR 1.41x - 1.04x - 1.04x 1.74x 1.5x -
PEG - 0x -0x 0x -0x 0.4x -0x 0.1x
Capitalization / Revenue 0.44x 0.3x 0.24x - 0.23x 0.28x 0.23x 0.23x
EV / Revenue 0.63x 0.3x 0.48x - 0.54x 0.44x 0.45x 0.23x
EV / EBITDA 8x - 8.79x - -5.38x 9.03x 5.9x 2.77x
EV / EBIT 12.9x -10.6x 19.1x - -3.75x 22.1x 8.95x 3.9x
EV / FCF -55.9x -2x 7.56x - 17.2x 4.62x -7.32x 7.8x
FCF Yield -1.79% -49.9% 13.2% - 5.81% 21.6% -13.7% 12.8%
Dividend per Share 2 0.2 - 0.1 - - - - -
Rate of return 3.4% - 2.53% - - - - -
EPS 2 0.5 -0.35 0.15 -0.15 -1.32 -0.09 0.34 0.52
Distribution rate 40% - 66.7% - - - - -
Net sales 1 45.47 45.86 55.4 - 34.41 44.9 53.7 55.3
EBITDA 1 3.556 - 3.003 - -3.437 2.2 4.1 4.5
EBIT 1 2.213 -1.319 1.385 - -4.924 0.9 2.7 3.2
Net income 1 1.681 - 0.51 -0.52 -4.46 -0.3 1.2 1.8
Net Debt 1 8.523 - 13.07 - 10.72 7.4 11.7 -
Reference price 2 5.880 4.130 3.950 3.100 2.300 3.700 3.700 3.700
Nbr of stocks (in thousands) 3,391 3,371 3,371 3,371 3,371 3,371 - -
Announcement Date 2/8/22 3/21/23 3/1/24 3/12/25 3/26/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-41.89x0.45x9.14x-.--% 14.16M
26.82x4.56x20.38x0.86% 328B
35.37x5.5x29.97x1.02% 173B
15.07x1.16x7.38x4.92% 63.96B
17.42x1.46x12.01x3.17% 53.92B
30.23x4.25x17.73x0.44% 47.35B
15.25x1.56x8.91x2.84% 38.4B
11.09x1.05x10.45x4.71% 34.39B
30.11x4.37x17.51x1.67% 28.77B
12.44x0.41x4.2x3.95% 26.23B
Average 15.19x 2.48x 13.77x 2.36% 79.37B
Weighted average by Cap. 25.70x 3.82x 19.07x 1.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kesla Oyj

Historical PBR trend

Valuation ratios - PBR - Kesla Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kesla Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kesla Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - Kesla Oyj