Company Valuation: Scanfil Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 483.4 426.7 510.3 537.8 653.1 759.5 - -
Change - -11.74% 19.6% 5.4% 21.43% 16.3% - -
Enterprise Value (EV) 1 543.3 487.4 562 569.3 662.6 856.7 841.8 824
Change - -10.3% 15.31% 1.31% 16.38% 29.3% -1.74% -2.11%
P/E 16.2x 12.2x 10.6x 14x 15.8x 16.2x 14x 12.7x
PBR 2.34x 1.89x 1.92x 1.85x 2.08x 2.18x 1.94x 1.75x
PEG - 0.7x 0.3x -0.7x 2.33x 1.2x 0.9x 1.3x
Capitalization / Revenue 0.69x 0.51x 0.57x 0.69x 0.82x 0.76x 0.71x 0.67x
EV / Revenue 0.78x 0.58x 0.62x 0.73x 0.83x 0.85x 0.78x 0.73x
EV / EBITDA 9.75x 7.75x 6.99x 7.72x 8.51x 8.75x 8.08x 7.44x
EV / EBIT 13.5x 10.7x 9.17x 10.8x 12.2x 12.7x 11.2x 10.2x
EV / FCF -21.4x -55.4x 12x 13.1x 18x 18.7x 24.1x 16x
FCF Yield -4.67% -1.81% 8.31% 7.64% 5.57% 5.36% 4.15% 6.25%
Dividend per Share 2 0.19 0.21 0.23 0.24 0.25 0.2633 0.2833 0.3067
Rate of return 2.55% 3.19% 2.94% 2.91% 2.51% 2.28% 2.45% 2.65%
EPS 2 0.46 0.54 0.74 0.59 0.63 0.7133 0.8233 0.9067
Distribution rate 41.3% 38.9% 31.1% 40.7% 39.7% 36.9% 34.4% 33.8%
Net sales 1 695.7 843.8 901.6 779.9 797.1 1,003 1,073 1,134
EBITDA 1 55.7 62.9 80.4 73.7 77.9 97.93 104.2 110.8
EBIT 1 40.3 45.4 61.3 52.6 54.3 67.5 75.07 80.67
Net income 1 29.8 35 48.2 38.6 40.9 46.6 53.97 59.23
Net Debt 1 59.9 60.7 51.7 31.5 9.5 97.23 82.3 64.5
Reference price 2 7.46 6.58 7.83 8.25 9.98 11.56 11.56 11.56
Nbr of stocks (in thousands) 64,801 64,841 65,171 65,191 65,438 65,700 - -
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.($)
30.76x5.74x17.18x0.65% 192B
13.15x0.3x6.63x3.82% 108B
26.01x10.41x21.74x0.44% 85.23B
37.93x6.11x19.82x0.95% 84.19B
67.71x7.11x33.28x0.21% 73.52B
18.71x1.1x12.19x0.64% 61.23B
18.55x3.16x11.99x1.44% 58.94B
38.68x5.41x20.61x0.02% 56.3B
68.46x30.8x68.46x0.38% 44.95B
Average 35.55x 7.79x 23.54x 0.95% 84.95B
Weighted average by Cap. 32.99x 6.55x 20.51x 1.06%

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