Company Valuation: Scanfil Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 483.4 426.7 510.3 537.8 653.1 769.5 - -
Change - -11.74% 19.6% 5.4% 21.43% 17.83% - -
Enterprise Value (EV) 1 543.3 487.4 562 569.3 662.6 886.1 862.2 837.1
Change - -10.3% 15.31% 1.31% 16.38% 33.74% -2.7% -2.91%
P/E 16.2x 12.2x 10.6x 14x 15.8x 16.5x 13.9x 12.5x
PBR 2.34x 1.89x 1.92x 1.85x 2.08x 2.21x 1.96x 1.76x
PEG - 0.7x 0.3x -0.7x 2.33x 1.3x 0.7x 1.1x
Capitalization / Revenue 0.69x 0.51x 0.57x 0.69x 0.82x 0.75x 0.69x 0.65x
EV / Revenue 0.78x 0.58x 0.62x 0.73x 0.83x 0.87x 0.78x 0.71x
EV / EBITDA 9.75x 7.75x 6.99x 7.72x 8.51x 9x 8.05x 7.33x
EV / EBIT 13.5x 10.7x 9.17x 10.8x 12.2x 13x 11.2x 10.1x
EV / FCF -21.4x -55.4x 12x 13.1x 18x 35.2x 16.3x 16.2x
FCF Yield -4.67% -1.81% 8.31% 7.64% 5.57% 2.84% 6.15% 6.16%
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% 2.25% 2.42% 2.62%
EPS 2 0.46 0.54 0.74 0.59 0.63 0.71 0.8433 0.9367
Distribution rate 41.3% 38.9% 31.1% 40.7% 39.7% 37.1% 33.6% 32.7%
Net sales 1 695.7 843.8 901.6 779.9 797.1 1,020 1,110 1,183
EBITDA 1 55.7 62.9 80.4 73.7 77.9 98.47 107.1 114.2
EBIT 1 40.3 45.4 61.3 52.6 54.3 68.2 76.73 83.23
Net income 1 29.8 35 48.2 38.6 40.9 46.4 55.17 61.07
Net Debt 1 59.9 60.7 51.7 31.5 9.5 116.6 92.73 67.65
Reference price 2 7.46 6.58 7.83 8.25 9.98 11.70 11.70 11.70
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.48x0.87x9x2.25% 861M
29.39x5.52x16.76x0.67% 186B
33.07x11.73x21.39x0.83% 119B
47.48x5.98x20.47x0.88% 110B
13.15x0.3x6.61x3.83% 105B
30.33x4.93x16.24x1.14% 71.64B
52.72x5.72x26.14x0.26% 62.07B
17.89x1.06x11.88x0.7% 60.11B
19.66x3.31x12.68x1.36% 61.92B
16.39x5.79x11.76x0.77% 52.59B
Average 27.65x 4.52x 15.29x 1.27% 82.92B
Weighted average by Cap. 29.68x 5.30x 16.30x 1.19%

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