Company Valuation: Netum Group Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 51.31 43.84 33.09 32.33 14.46 12.46 - -
Change - -14.56% -24.51% -2.29% -55.28% -13.81% - -
Enterprise Value (EV) 1 52.22 42.74 42.03 38.36 22.71 20.86 19.96 12.46
Change - -18.16% -1.67% -8.72% -40.8% -8.12% -4.31% -37.57%
P/E 89.2x 188x - -64x 16.4x 16.5x 11x 9.9x
PBR 4.19x 3.7x 2.44x 2.62x 0.95x 0.78x 0.74x -
PEG - -3.1x - - -0x -1.2x 0.2x 0.9x
Capitalization / Revenue 2.29x 1.5x 0.89x 0.74x 0.38x 0.38x 0.38x 0.36x
EV / Revenue 2.33x 1.47x 1.13x 0.87x 0.6x 0.64x 0.6x 0.36x
EV / EBITDA 15.4x 15.2x 16.1x 8.33x 10.4x 10.4x 7.68x 4.62x
EV / EBIT 27.4x 56.2x 18x 8.57x 10.9x 13.9x 11.1x 6.56x
EV / FCF 70x 16.4x -1,557x 7.99x 8.24x 104x 13.3x 7.79x
FCF Yield 1.43% 6.11% -0.06% 12.5% 12.1% 0.96% 7.51% 12.8%
Dividend per Share 2 0.11 0.11 - 0.05 - 0.02 0.04 0.06
Rate of return 2.47% 2.93% - 1.95% - 2.02% 4.04% 6.06%
EPS 2 0.05 0.02 - -0.04 0.07 0.06 0.09 0.1
Distribution rate 220% 550% - -125% - 33.3% 44.4% 60%
Net sales 1 22.4 29.15 37.07 43.95 37.81 32.6 33.1 34.2
EBITDA 1 3.395 2.817 2.614 4.607 2.176 2 2.6 2.7
EBIT 1 1.909 0.761 2.341 4.477 2.081 1.5 1.8 1.9
Net income 1 0.529 0.185 -1.075 -0.456 0.858 0.7 1.1 1.3
Net Debt 1 0.914 -1.095 8.935 6.027 8.248 8.4 7.5 -
Reference price 2 4.4600 3.7500 2.6200 2.5600 1.1500 0.9900 0.9900 0.9900
Nbr of stocks (in thousands) 11,504 11,690 12,630 12,630 12,574 12,589 - -
Announcement Date 3/8/22 3/7/23 3/5/24 2/25/25 3/10/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.57x0.62x10.08x2.14% 13.73M
22.94x3.74x13.07x2.9% 220B
-112.76x17.91x103.21x-.--% 111B
13.44x1.48x7.8x3.56% 111B
14.88x2.72x10.26x5.52% 86.89B
20.25x5.32x13.07x2.81% 61.65B
14.81x2.15x9.14x5.26% 47.82B
21.07x1.73x10.68x1.39% 40.9B
21.28x1.62x10.31x0.89% 40.27B
17.96x2.33x10.83x4.81% 37.28B
Average 4.94x 3.96x 19.84x 2.93% 75.73B
Weighted average by Cap. -0.50x 5.12x 24.60x 2.92%

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

  1. Stock Market
  2. Stocks
  3. NETUM Stock
  4. Valuation Netum Group Oyj