Company Valuation: Scanfil Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 483.4 426.7 510.3 537.8 653.1 866.8 - -
Change - -11.74% 19.6% 5.4% 21.43% 32.73% - -
Enterprise Value (EV) 1 543.3 487.4 562 569.3 662.6 965.5 952.6 931.8
Change - -10.3% 15.31% 1.31% 16.38% 45.72% -1.34% -2.18%
P/E 16.2x 12.2x 10.6x 14x 15.8x 18.6x 15.9x 14.5x
PBR 2.34x 1.89x 1.92x 1.85x 2.08x 2.49x 2.21x 1.99x
PEG - 0.7x 0.3x -0.7x 2.33x 1.5x 1x 1.4x
Capitalization / Revenue 0.69x 0.51x 0.57x 0.69x 0.82x 0.86x 0.8x 0.76x
EV / Revenue 0.78x 0.58x 0.62x 0.73x 0.83x 0.96x 0.88x 0.81x
EV / EBITDA 9.75x 7.75x 6.99x 7.72x 8.51x 9.91x 9.15x 8.4x
EV / EBIT 13.5x 10.7x 9.17x 10.8x 12.2x 14.4x 12.7x 11.5x
EV / FCF -21.4x -55.4x 12x 13.1x 18x 11.9x 26.1x 18.3x
FCF Yield -4.67% -1.81% 8.31% 7.64% 5.57% 8.39% 3.83% 5.47%
Dividend per Share 2 0.19 0.21 0.23 0.24 0.25 0.2633 0.28 0.3
Rate of return 2.55% 3.19% 2.94% 2.91% 2.51% 2% 2.12% 2.28%
EPS 2 0.46 0.54 0.74 0.59 0.63 0.71 0.8267 0.91
Distribution rate 41.3% 38.9% 31.1% 40.7% 39.7% 37.1% 33.9% 33%
Net sales 1 695.7 843.8 901.6 779.9 797.1 1,006 1,080 1,145
EBITDA 1 55.7 62.9 80.4 73.7 77.9 97.47 104.1 110.9
EBIT 1 40.3 45.4 61.3 52.6 54.3 67.1 75.27 80.8
Net income 1 29.8 35 48.2 38.6 40.9 46.47 54.1 59.47
Net Debt 1 59.9 60.7 51.7 31.5 9.5 98.7 85.77 65
Reference price 2 7.46 6.58 7.83 8.25 9.98 13.18 13.18 13.18
Nbr of stocks (in thousands) 64,801 64,841 65,171 65,191 65,438 65,768 - -
Announcement Date 2/22/22 2/21/23 2/23/24 2/21/25 2/20/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.12x6.35x19.36x0.66% 214B
61.15x7.63x26.14x0.71% 141B
34.41x12.23x22.34x0.8% 123B
13.47x0.31x6.78x3.73% 111B
41.96x6.89x22.53x0.83% 97.72B
75.33x8.08x37.26x0.19% 86.45B
25.33x9.09x18.46x0.5% 80.89B
45.53x6.37x24x0.01% 66B
20.27x3.41x13.04x1.32% 63.8B
Average 39.06x 6.70x 21.10x 0.97% 109.41B
Weighted average by Cap. 39.26x 6.83x 21.01x 0.99%

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