Valuation Aspocomp Group Oyj

Stocks

Real-time Estimate Cboe Europe 09:09:27 03/11/26 pm AEDT			5-day change	1st Jan Change
6.400 ^EUR	-1.84%		+2.57%	+25.59%

29/10	Inderes raises Aspocomp Group to Accumulate (Reduce), price target €7.20 (€5.20)	FW
29/10	Aspocomp Group Oyj Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	41.05	50.22	26.2	21.76	38.22	49.08	-	-
Change	-	22.33%	-47.82%	-16.97%	75.66%	28.43%	-	-
Enterprise Value (EV) ¹	42.71	51.88	26.2	27.48	39.11	55.28	56.58	49.08
Change	-	21.46%	-49.49%	4.87%	42.34%	41.33%	2.35%	-13.26%
P/E	19.4x	14.1x	-16x	-6.24x	84.7x	25.1x	12.5x	10.2x
PBR	2.14x	2.3x	-	1.42x	2.05x	2.38x	2.06x	-
PEG	-	0.2x	0x	-0x	-1x	0x	0x	0.4x
Capitalization / Revenue	1.24x	1.28x	0.81x	0.79x	1x	1.19x	1.04x	0.91x
EV / Revenue	1.29x	1.33x	0.81x	1x	1.03x	1.34x	1.2x	0.91x
EV / EBITDA	10.4x	8.11x	87.3x	-13.1x	17x	13.8x	9.28x	5.77x
EV / EBIT	19x	11.5x	-15.1x	-6.94x	43.2x	25.1x	13.8x	8.61x
EV / FCF	42.7x	47.4x	10.6x	-5.35x	22.2x	-9.21x	-43.5x	8.92x
FCF Yield	2.34%	2.11%	9.44%	-18.7%	4.51%	-10.9%	-2.3%	11.2%
Dividend per Share ²	0.15	0.21	-	-	-	0.09	0.21	0.32
Rate of return	2.5%	2.86%	-	-	-	1.38%	3.22%	4.91%
EPS ²	0.31	0.52	-0.24	-0.51	0.06	0.26	0.52	0.64
Distribution rate	48.4%	40.4%	-	-	-	34.6%	40.4%	50%
Net sales ¹	33.15	39.11	32.3	27.58	38.15	41.2	47	54.1
EBITDA ¹	4.1	6.4	0.3	-2.1	2.3	4	6.1	8.5
EBIT ¹	2.243	4.502	-1.741	-3.962	0.905	2.2	4.1	5.7
Net income ¹	2.106	3.545	-1.637	-3.476	0.414	1.9	3.9	4.8
Net Debt ¹	1.663	1.663	-	5.723	0.898	6.2	7.5	-
Reference price ²	6.000	7.340	3.830	3.180	5.080	6.520	6.520	6.520
Nbr of stocks (in thousands)	6,841	6,841	6,841	6,841	7,523	7,528	-	-
Announcement Date	10/3/22	16/3/23	14/3/24	26/2/25	25/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASPOCOMP GROUP OYJ	25.08x	1.34x	13.82x	1.38%	54.97M
NVIDIA CORPORATION	20.21x	11.51x	17.36x	0.38%	4,879B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.11x	10.33x	13.95x	1.16%	1,855B
BROADCOM INC.	34.79x	14.75x	21.66x	0.81%	1,538B
MICRON TECHNOLOGY, INC.	4.8x	2.92x	3.25x	0.08%	943B
AMD (ADVANCED MICRO DEVICES)	81.04x	14.71x	55.83x	-.--%	762B
SK HYNIX INC.	4.01x	2.55x	3.07x	1.9%	798B
INTEL CORPORATION	-26.15x	5.6x	15.81x	-.--%	319B
TEXAS INSTRUMENTS INCORPORATED	33.33x	12.51x	22.79x	1.91%	276B
Average	22.02x	8.47x	18.62x	0.85%	1,263B
Weighted average by Cap.	23.01x	10.49x	17.88x	0.65%