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) 1 - 21.39 21.88 40.84 36.51 40.1 39.9 46.3
Change - - 2.28% 86.66% -10.6% 9.82% -0.5% 16.04%
P/E 163x 35.4x 70.3x 28.4x 42.9x 45.7x 43.3x 45.7x
PBR - - 1.17x 2.02x 1.7x 1.25x 1.07x -
PEG - 0x -1.5x 0x -1x 3.7x 7.79x -8.68x
Capitalization / Revenue - 5.68x 6.26x 6.45x 6.53x 7.59x 7.23x 7.01x
EV / Revenue - 5.68x 5.82x 5.95x 6.24x 6.57x 6.23x 7.01x
EV / EBITDA - 26.7x 38.7x 20x 30.2x 30.8x 28.5x 35.6x
EV / EBIT - 27.9x 39.5x 20.1x 30.5x 30.8x 28.5x 35.6x
EV / FCF - - - 20.9x - 44.6x 39.9x 46.3x
FCF Yield - - - 4.79% - 2.24% 2.51% 2.16%
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 0.18 0.19 0.18
Distribution rate - - 167% 161% 125% 88.9% 94.7% 100%
Net sales 1 - 3.763 3.758 6.866 5.851 6.1 6.4 6.6
EBITDA 1 - 0.8001 0.5654 2.041 1.208 1.3 1.4 1.3
EBIT 1 - 0.768 0.5543 2.033 1.199 1.3 1.4 1.3
Net income 1 0.2957 0.5902 0.3621 1.628 0.9338 1 1.1 1
Net Debt 1 - - -1.632 -3.453 -1.709 -6.2 -6.4 -
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.($)
46.22x6.67x31.28x1.92% 54.42M
30.59x12.05x20.04x1.68% 40.69B
16.89x9.05x14.46x6.23% 23.37B
19.04x8.59x13.98x3.48% 17.59B
24.72x4.82x8.39x3.05% 3.85B
7.9x0.94x5.09x4.89% 1.3B
13.88x12.82x13.19x5.11% 908M
8.54x7.77x8.34x6.3% 790M
Average 20.97x 7.84x 14.35x 4.08% 11.07B
Weighted average by Cap. 23.74x 10.06x 16.47x 3.42%

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