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 46.52 - -
Change - - 9.91% 88.39% -13.71% 21.72% - -
Enterprise Value (EV) - 21.39 21.88 40.84 36.51 46.52 46.52 46.52
Change - - 2.28% 86.66% -10.6% 27.42% 0% 0%
P/E 163x 35.4x 70.3x 28.4x 42.9x 75.1x 63.5x 63.5x
PBR - - 1.17x 2.02x 1.7x - - -
PEG - 0x -1.5x 0x -1x -2.4x 3.5x -
Capitalization / Revenue - 5.68x 6.26x 6.45x 6.53x 7.49x 7.09x 6.82x
EV / Revenue - 0x 0x 0x 0x 7.49x 7.09x 6.82x
EV / EBITDA - 0x 0x 0x 0x 58.2x 51.7x 46.5x
EV / EBIT - 0x 0x 0x 0x 58.2x 51.7x 48.5x
EV / FCF - - - 0x - 77.5x 66.5x 66.5x
FCF Yield - - - 4.42% - 1.29% 1.5% 1.5%
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% 1.94% 2.18% 2.18%
EPS 2 0.05 0.11 0.06 0.28 0.16 0.11 0.13 0.13
Distribution rate - - 167% 161% 125% 145% 138% 138%
Net sales 1 - 3.763 3.758 6.866 5.851 6.21 6.56 6.82
EBITDA 1 - 0.8001 0.5654 2.041 1.208 0.8 0.9 1
EBIT 1 - 0.768 0.5543 2.033 1.199 0.8 0.9 0.96
Net income 1 0.2957 0.5902 0.3621 1.628 0.9338 0.6 0.7 0.8
Net Debt - - -1.632 -3.453 -1.709 - - -
Reference price 2 8.140 3.890 4.220 7.950 6.860 8.260 8.260 8.260
Nbr of stocks (in thousands) - 5,499 5,571 5,571 5,571 5,632 - -
Announcement Date 2/3/22 28/2/23 29/2/24 13/2/25 11/2/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
75.09x - - 1.94% 54.06M
28.83x11.37x18.91x1.79% 38.37B
15.6x8.21x13.23x6.92% 21.15B
18.26x8.26x13.47x3.61% 16.84B
23.03x4.55x7.91x3.28% 3.59B
7.94x0.94x5.09x4.72% 1.3B
12.92x14.27x13.61x5.19% 955M
Average 25.95x 7.93x 12.03x 3.92% 11.75B
Weighted average by Cap. 22.53x 9.49x 15.57x 3.63%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!