Company Valuation: Talenom Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 510.6 407.4 281.7 184.6 137.6 49.67 - -
Change - -20.2% -30.86% -34.46% -25.49% -63.9% - -
Enterprise Value (EV) 1 549.8 461.8 356.9 272.3 235.3 123.6 118.1 49.67
Change - -16% -22.72% -23.72% -13.58% -47.48% -4.45% -57.93%
P/E 46.8x 33.7x 88.6x 31.2x 303x 21.8x 13.6x 9.07x
PBR 11.4x 7.21x 5.02x 3.4x 2.92x 1.24x 1.2x -
PEG - 4.21x -1.2x 0.4x -3.3x 0x 0.2x 0.2x
Capitalization / Revenue 6.17x 3.99x 2.31x 1.46x 1.06x 0.45x 0.42x 0.41x
EV / Revenue 6.64x 4.52x 2.93x 2.16x 1.81x 1.11x 1.01x 0.41x
EV / EBITDA 19.9x 14.3x 11.2x 7.83x 7.13x 6.15x 5.25x 2.04x
EV / EBIT 37.2x 30.3x 44.9x 23.8x 54.1x 20.3x 14.4x 4.78x
EV / FCF 60.5x 41.8x 33.4x 25.9x 15.7x 20.3x 11.4x 4.24x
FCF Yield 1.65% 2.39% 3% 3.86% 6.38% 4.94% 8.81% 23.6%
Dividend per Share 2 0.17 0.18 0.19 0.2 0.05 0.05 0.05 0.06
Rate of return 1.45% 1.98% 3.06% 4.93% 1.65% 4.6% 4.6% 5.51%
EPS 2 0.25 0.27 0.07 0.13 0.01 0.05 0.08 0.12
Distribution rate 68% 66.7% 271% 154% 500% 100% 62.5% 50%
Net sales 1 82.81 102.1 121.7 126.2 130 111.6 117 122
EBITDA 1 27.66 32.39 31.88 34.75 33.01 20.1 22.5 24.3
EBIT 1 14.76 15.27 7.948 11.42 4.349 6.1 8.2 10.4
Net income 1 10.79 11.8 3.361 6.09 0.464 2.5 3.7 5.6
Net Debt 1 39.24 54.4 75.2 87.62 97.7 73.9 68.4 -
Reference price 2 11.700 9.100 6.200 4.060 3.025 1.088 1.088 1.088
Nbr of stocks (in thousands) 43,640 44,773 45,437 45,478 45,478 45,649 - -
Announcement Date 2/8/22 1/31/23 2/1/24 1/30/25 3/11/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.08x1.11x6.18x4.53% 55.91M
28.58x15.85x22.47x0.74% 803B
41.23x7.49x26.59x0.87% 90.24B
23.7x4.75x10.36x0.69% 71.25B
52.94x1.89x10.5x-.--% 51.82B
11.72x1.52x7.51x0.95% 49.41B
-73.2x16.75x40.63x-.--% 42.4B
-18.32x3.03x7.23x-.--% 34B
21.64x3.59x8.5x1.48% 34.14B
22.67x6.57x12.5x-.--% 29.55B
Average 13.30x 6.26x 15.25x 0.93% 121B
Weighted average by Cap. 24.35x 12.48x 20.51x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Talenom Oyj

Historical PBR trend

Valuation ratios - PBR - Talenom Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Talenom Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Talenom Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - Talenom Oyj
  1. Stock Market
  2. Stocks
  3. TNOM Stock
  4. Valuation Talenom Oyj