Company Valuation: Martela Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10.29 11.07 5.761 3.878 3.3 2.604 - -
Change - 7.54% -47.96% -32.68% -14.89% -21.11% - -
Enterprise Value (EV) 1 10.29 19.07 18.81 20.78 21.5 22.2 24.2 2.604
Change - 85.29% -1.39% 10.48% 3.48% 3.27% 9.01% -89.24%
P/E -4.32x 4.3x -1.66x -0.45x -0.96x -0.79x -3.02x -7.18x
PBR - 0.8x 0.61x 3.38x -1.67x -0.49x -0.42x -
PEG - -0x 0x -0x 0x 0.3x 0x 0.1x
Capitalization / Revenue 0.11x 0.1x 0.06x 0.04x 0.04x 0.04x 0.03x 0.03x
EV / Revenue 0.11x 0.18x 0.2x 0.24x 0.23x 0.32x 0.31x 0.03x
EV / EBITDA 2.5x 2.3x 4.28x 35.8x 3.39x 4.04x 3.97x 0.38x
EV / EBIT -7.92x 7.66x -7.9x -3.18x -20.4x -17.1x 34.6x 2.37x
EV / FCF -2.74x 16.3x -9.35x -75.3x 5.88x 11.7x -48.4x -
FCF Yield -36.5% 6.13% -10.7% -1.33% 17% 8.56% -2.07% -
Dividend per Share 2 - 0.1 - - - - - -
Rate of return - 4.08% - - - - - -
EPS 2 -0.53 0.57 -0.77 -1.87 -0.75 -0.73 -0.19 -0.08
Distribution rate - 17.5% - - - - - -
Net sales 1 91.9 106.7 94.39 86.67 93.66 69.9 78.3 83.3
EBITDA 1 4.119 8.281 4.393 0.581 6.351 5.5 6.1 6.8
EBIT 1 -1.3 2.491 -2.38 -6.533 -1.056 -1.3 0.7 1.1
Net income 1 -2.4 2.554 -3.514 -8.692 -3.46 -3.4 -0.9 -0.4
Net Debt 1 - 8.003 13.05 16.9 18.2 19.6 21.6 -
Reference price 2 2.2900 2.4500 1.2750 0.8460 0.7200 0.5740 0.5740 0.5740
Nbr of stocks (in thousands) 4,495 4,518 4,518 4,584 4,584 4,584 - -
Announcement Date 2/11/22 2/10/23 2/14/24 2/12/25 2/25/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-0.79x0.32x4.04x - 3M
11.93x - - 3.74% 1.37B
10.67x - - 3.8% 779M
13.41x2.6x9.91x6.02% 605M
10.84x - - - 507M
12.06x0.47x4.86x2.69% 417M
36.5x - - - 104M
Average 13.52x 1.13x 6.27x 4.06% 539.83M
Weighted average by Cap. 12.44x 1.73x 7.84x 4.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. MARAS Stock
  4. Valuation Martela Oyj