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 1,008 - -
Change - -42.87% -19.29% 38.03% 25.42% 40.02% - -
Enterprise Value (EV) 1 1,205 1,084 1,286 1,330 1,368 1,573 1,508 1,458
Change - -10.02% 18.59% 3.44% 2.85% 14.98% -4.13% -3.3%
P/E - -1.35x 199x -4.88x -22.3x -36.4x 23.2x 14x
PBR 0.99x 0.58x 0.49x 0.75x 0.91x 1.49x 1.42x 1.33x
PEG - - -2x 0x 0.3x 2.5x -0x 0.2x
Capitalization / Revenue 0.32x 0.21x 0.19x 0.32x 0.41x 0.52x 0.46x 0.42x
EV / Revenue 0.42x 0.45x 0.59x 0.73x 0.78x 0.81x 0.69x 0.6x
EV / EBITDA 8.14x 8.03x 18.9x 20.5x 18.7x 14.1x 10.2x 8.08x
EV / EBIT 10.6x 9.86x 31.4x 41.6x 25.3x 18.5x 12.1x 9.3x
EV / FCF 4.96x -3.64x -8.99x 25.1x 21x 14.5x 18.3x 16.2x
FCF Yield 20.2% -27.5% -11.1% 3.98% 4.75% 6.89% 5.45% 6.17%
Dividend per Share 2 0.16 0.18 - - - 0.0125 0.085 0.1367
Rate of return 3.71% 7.32% - - - 0.29% 1.95% 3.13%
EPS 2 - -1.82 0.01 -0.51 -0.14 -0.12 0.1884 0.3116
Distribution rate - -9.89% - - - -10.4% 45.1% 43.9%
Net sales 1 2,856 2,403 2,163 1,820 1,757 1,949 2,197 2,427
EBITDA 1 148 135 68 65 73 111.4 148 180.4
EBIT 1 114 110 41 32 54 85.12 124.5 156.9
Net income 1 4 -375 3 -112 -24 -21.45 47.73 75.63
Net Debt 1 303 569 870 756 648 564.7 499.7 449.9
Reference price 2 4.314 2.460 1.985 2.490 3.122 4.370 4.370 4.370
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.($)
-36.42x0.81x14.12x0.29% 1.13B
58.37x2.69x25.68x0.06% 102B
11.76x1.02x5.57x4.97% 66.61B
35.58x4.48x24.33x0.19% 60.72B
24.84x1.93x18.95x1.19% 52.74B
49.38x3.96x25.08x1.96% 38.53B
24.02x1.64x15.14x0.19% 34.7B
27.92x0.7x11.55x2.21% 34.5B
22.53x0.44x7.03x2.74% 29.63B
5.01x0.31x5.98x5.63% 26.75B
Average 22.30x 1.80x 15.34x 1.94% 44.7B
Weighted average by Cap. 32.77x 2.17x 17.30x 1.79%

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