Company Valuation: Scanfil Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 483.4 426.7 510.3 537.8 653.1 858.9 - -
Change - -11.74% 19.6% 5.4% 21.43% 31.52% - -
Enterprise Value (EV) 1 543.3 487.4 562 569.3 662.6 957.6 944.7 923.9
Change - -10.3% 15.31% 1.31% 16.38% 44.53% -1.35% -2.2%
P/E 16.2x 12.2x 10.6x 14x 15.8x 18.4x 15.8x 14.4x
PBR 2.34x 1.89x 1.92x 1.85x 2.08x 2.46x 2.19x 1.97x
PEG - 0.7x 0.3x -0.7x 2.33x 1.4x 1x 1.4x
Capitalization / Revenue 0.69x 0.51x 0.57x 0.69x 0.82x 0.85x 0.8x 0.75x
EV / Revenue 0.78x 0.58x 0.62x 0.73x 0.83x 0.95x 0.87x 0.81x
EV / EBITDA 9.75x 7.75x 6.99x 7.72x 8.51x 9.83x 9.08x 8.33x
EV / EBIT 13.5x 10.7x 9.17x 10.8x 12.2x 14.3x 12.6x 11.4x
EV / FCF -21.4x -55.4x 12x 13.1x 18x 11.8x 25.9x 18.1x
FCF Yield -4.67% -1.81% 8.31% 7.64% 5.57% 8.46% 3.86% 5.51%
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% 2.02% 2.14% 2.3%
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 13.06 13.06 13.06
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.($)
34.24x6.37x19.43x0.66% 215B
59.29x7.41x25.38x0.73% 137B
35.01x12.47x22.77x0.79% 125B
13.63x0.31x6.87x3.69% 112B
43.34x7.12x23.3x0.8% 101B
75.33x8.08x37.26x0.19% 86.73B
25.33x9.09x18.46x0.5% 80.89B
45.07x6.3x23.76x0.01% 65.34B
20.13x3.39x12.96x1.33% 63.38B
Average 39.04x 6.73x 21.13x 0.97% 109.69B
Weighted average by Cap. 39.10x 6.85x 21.01x 0.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Scanfil Oyj

Historical PBR trend

Valuation ratios - PBR - Scanfil Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Scanfil Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Scanfil Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - Scanfil Oyj