Company Valuation: YIT Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 902.1 515.4 416 574.1 720.1 802.9 - -
Change - -42.87% -19.29% 38.03% 25.42% 11.5% - -
Enterprise Value (EV) 1 1,205 1,084 1,286 1,330 1,368 1,370 1,295 1,234
Change - -10.02% 18.59% 3.44% 2.85% 0.17% -5.48% -4.75%
P/E - -1.35x 199x -4.88x -22.3x -29x 19.6x 12.5x
PBR 0.99x 0.58x 0.49x 0.75x 0.91x 1.19x 1.14x 1.08x
PEG - - -2x 0x 0.3x 2x -0x 0.2x
Capitalization / Revenue 0.32x 0.21x 0.19x 0.32x 0.41x 0.42x 0.38x 0.36x
EV / Revenue 0.42x 0.45x 0.59x 0.73x 0.78x 0.71x 0.61x 0.55x
EV / EBITDA 8.14x 8.03x 18.9x 20.5x 18.7x 12.6x 9.12x 7.72x
EV / EBIT 10.6x 9.86x 31.4x 41.6x 25.3x 16.5x 10.9x 8.96x
EV / FCF 4.96x -3.64x -8.99x 25.1x 21x 13.2x 13.1x 11.3x
FCF Yield 20.2% -27.5% -11.1% 3.98% 4.75% 7.57% 7.65% 8.83%
Dividend per Share 2 0.16 0.18 - - - 0.0125 0.1133 0.1367
Rate of return 3.71% 7.32% - - - 0.36% 3.26% 3.93%
EPS 2 - -1.82 0.01 -0.51 -0.14 -0.12 0.1775 0.2775
Distribution rate - -9.89% - - - -10.4% 63.8% 49.3%
Net sales 1 2,856 2,403 2,163 1,820 1,757 1,932 2,132 2,231
EBITDA 1 148 135 68 65 73 109 142 159.9
EBIT 1 114 110 41 32 54 83 118.6 137.7
Net income 1 4 -375 3 -112 -24 -19.8 45.55 66.88
Net Debt 1 303 569 870 756 648 567.5 492.4 430.9
Reference price 2 4.314 2.460 1.985 2.490 3.122 3.480 3.480 3.480
Nbr of stocks (in thousands) 209,119 209,511 209,548 230,574 230,646 230,719 - -
Announcement Date 2/4/22 2/10/23 2/9/24 2/7/25 2/6/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-29x0.71x12.57x0.36% 933M
54.5x2.49x23.81x0.07% 93.88B
12.53x1.07x5.86x4.66% 73.38B
26.65x2.05x20.11x1.15% 57.79B
33.15x4.16x22.6x0.2% 56.58B
52.51x4.16x26.45x1.74% 41.9B
29.61x0.73x12.08x2.09% 37.25B
23.02x1.57x14.49x0.2% 33.27B
23.85x0.49x7.69x2.48% 32.88B
5.08x0.31x5.83x5.79% 27.08B
Average 23.19x 1.77x 15.15x 1.87% 45.49B
Weighted average by Cap. 31.69x 2.08x 16.64x 1.81%

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