Company Valuation: Spinnova Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 688.2 280.4 125.1 51.04 24.21 24.01 - -
Change - -59.26% -55.38% -59.2% -52.56% -0.82% - -
Enterprise Value (EV) 1 588.1 204.1 70.66 10.16 6.052 16.01 24.71 24.01
Change - -65.3% -65.37% -85.62% -40.43% 164.59% 54.33% -2.83%
P/E -37.3x -19.4x -6.3x -3.05x -0.59x -2.19x -2.7x -3.06x
PBR 5.09x 2.8x 1.43x 0.72x 0.79x 1.24x 2.3x -
PEG - 0.9x -0.2x 0.2x -0x 0x 0.1x 0.3x
Capitalization / Revenue 114x 11.5x 11.8x 67x 70.4x 80x 4x 2.4x
EV / Revenue 97x 8.4x 6.64x 13.3x 17.6x 53.4x 4.12x 2.4x
EV / EBITDA -86.9x -18x -3.84x -0.65x -0.22x -1.84x -3.63x -4.8x
EV / EBIT -82x -16.6x -3.38x -0.55x -0.15x -1.42x -2.81x -3.29x
EV / FCF -48.9x - - -1.13x -0.49x -1.98x -2.91x -2.96x
FCF Yield -2.05% - - -88.5% -202% -50.6% -34.4% -33.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.36 -0.28 -0.38 -0.32 -0.78 -0.21 -0.17 -0.15
Distribution rate - - - - - - - -
Net sales 1 6.063 24.28 10.64 0.762 0.344 0.3 6 10
EBITDA 1 -6.767 -11.35 -18.42 -15.62 -27.96 -8.7 -6.8 -5
EBIT 1 -7.172 -12.31 -20.93 -18.35 -41.34 -11.3 -8.8 -7.3
Net income 1 -15.42 -14.12 -19.6 -16.83 -40.69 -11 -9 -7.7
Net Debt 1 -100.1 -76.31 -54.43 -40.88 -18.16 -8 0.7 -
Reference price 2 13.4300 5.4400 2.3950 0.9760 0.4630 0.4590 0.4590 0.4590
Nbr of stocks (in thousands) 51,244 51,538 52,229 52,296 52,296 52,317 - -
Announcement Date 2/24/22 2/28/23 3/14/24 2/13/25 2/12/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
37.18x5.06x20.52x1.05% 78.91B
24.92x2.97x15.39x2.08% 36.94B
29.3x4.42x19.12x2.27% 37.66B
13.56x1.33x8.16x2.32% 24.25B
35.83x8.78x26.7x2.55% 22.54B
11.37x3.04x6.1x2.47% 22.41B
25.99x2.8x11.38x1.74% 18.7B
13.46x2.72x6.18x1.2% 15.84B
15.81x1.75x6.87x1.9% 14.39B
Average 23.05x 3.65x 13.38x 1.95% 30.18B
Weighted average by Cap. 26.78x 4.03x 15.66x 1.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA