Company Valuation: Springvest Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 - 21.39 23.51 44.29 38.22 46.3 - -
Change - - 9.91% 88.39% -13.71% 21.13% - -
Enterprise Value (EV) - 21.39 21.88 40.84 36.51 46.3 46.3 46.3
Change - - 2.28% 86.66% -10.6% 26.8% 0% 0%
P/E 163x 35.4x 70.3x 28.4x 42.9x 74.7x 63.2x 63.2x
PBR - - 1.17x 2.02x 1.7x - - -
PEG - 0x -1.5x 0x -1x -2.4x 3.5x -
Capitalization / Revenue - 5.68x 6.26x 6.45x 6.53x 7.46x 7.06x 6.79x
EV / Revenue - 0x 0x 0x 0x 7.46x 7.06x 6.79x
EV / EBITDA - 0x 0x 0x 0x 57.9x 51.4x 46.3x
EV / EBIT - 0x 0x 0x 0x 57.9x 51.4x 48.2x
EV / FCF - - - 0x - 77.2x 66.1x 66.1x
FCF Yield - - - 4.42% - 1.3% 1.51% 1.51%
Dividend per Share 2 - - 0.1 0.45 0.2 0.16 0.18 0.18
Rate of return - - 2.37% 5.66% 2.92% 1.95% 2.19% 2.19%
EPS 2 0.05 0.11 0.06 0.28 0.16 0.11 0.13 0.13
Distribution rate - - 167% 161% 125% 145% 138% 138%
Net sales 1 - 3.763 3.758 6.866 5.851 6.21 6.56 6.82
EBITDA 1 - 0.8001 0.5654 2.041 1.208 0.8 0.9 1
EBIT 1 - 0.768 0.5543 2.033 1.199 0.8 0.9 0.96
Net income 1 0.2957 0.5902 0.3621 1.628 0.9338 0.6 0.7 0.8
Net Debt - - -1.632 -3.453 -1.709 - - -
Reference price 2 8.140 3.890 4.220 7.950 6.860 8.220 8.220 8.220
Nbr of stocks (in thousands) - 5,499 5,571 5,571 5,571 5,632 - -
Announcement Date 3/2/22 2/28/23 2/29/24 2/13/25 2/11/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
74.73x - - 1.95% 53.1M
24.91x10.79x17.88x1.91% 36.1B
15.19x7.84x12.7x7.51% 19.39B
16.76x7.49x12.22x3.94% 15.23B
23.75x4.66x8.11x3.18% 3.65B
7.89x0.94x5.06x4.75% 1.26B
12.6x14.05x13.4x5.32% 932M
8.5x7.72x8.3x6.35% 775M
Average 23.04x 7.64x 11.10x 4.36% 9.67B
Weighted average by Cap. 20.26x 8.96x 14.65x 3.91%

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

  1. Stock Market
  2. Stocks
  3. SPRING Stock
  4. Valuation Springvest Oyj
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!