Valuation AS Ekspress Grupp

Stocks

Delayed Nasdaq Tallinn Other stock markets 10:09:20 13/07/2026 +03			5-day change	1st Jan Change
1.380 ^EUR	+9.96%		+9.96%	+12.20%

05-26	AS Ekspress Grupp, AS Delfi Meedia, AS Õhtuleht Kirjastus, A/S Delfi, and UAB Delfi Announce Management Changes	CI
04-30	AS Ekspress Grupp Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	23.67	47.24	45.52	38.87	27.98	38.08
Change	-	99.54%	-3.63%	-14.62%	-28.01%	36.06%
Enterprise Value (EV) ¹	39.61	58.5	63.42	55.38	47.55	51.16
Change	-	47.69%	8.41%	-12.67%	-14.14%	7.59%
P/E	9.94x	22.3x	11.6x	11.9x	8.55x	36.9x
PBR	0.44x	0.88x	0.82x	0.69x	0.48x	0.66x
PEG	-	-1.8x	0.1x	-0.7x	-3.97x	-0.5x
Capitalization / Revenue	0.37x	0.88x	0.71x	0.53x	0.37x	0.47x
EV / Revenue	0.63x	1.09x	0.99x	0.76x	0.62x	0.64x
EV / EBITDA	7.53x	9.26x	10.3x	7.67x	6.69x	7.86x
EV / EBIT	13.5x	13.2x	13.1x	9.41x	9.72x	13x
EV / FCF	7.72x	6.66x	35.3x	8.32x	8.45x	6.52x
FCF Yield	12.9%	15%	2.84%	12%	11.8%	15.3%
Dividend per Share ²	-	0.08	0.05	0.06	0.06	-
Rate of return	-	5.13%	3.33%	4.65%	6.64%	-
EPS ²	0.08	0.0701	0.1294	0.1081	0.1058	0.0333
Distribution rate	-	114%	38.6%	55.5%	56.7%	-
Net sales ¹	63.24	53.52	64.14	73.09	76.17	80.23
EBITDA ¹	5.261	6.316	6.179	7.223	7.113	6.508
EBIT ¹	2.925	4.447	4.826	5.886	4.89	3.948
Net income ¹	2.51	2.243	4.048	3.349	3.252	1.031
Net Debt ¹	15.93	11.26	17.89	16.51	19.57	13.09
Reference price ²	0.795	1.560	1.500	1.290	0.904	1.230
Nbr of stocks (in thousands)	29,779	30,283	30,350	30,132	30,956	30,956
Announcement Date	4/1/21 A	3/1/22 A	4/3/23 A	4/1/24 A	4/25/25 A	4/1/26 A

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.($)
AS EKSPRESS GRUPP	-	-	-	-	48.71M
PEARSON PLC	20.86x	2.39x	10.29x	2.02%	10.6B
VEND MARKETPLACES ASA	-23.1x	7.63x	19.73x	1.03%	5.19B
KADOKAWA CORPORATION	66.28x	1.4x	17.82x	0.81%	3.4B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	14x	-	-	5.41%	3.47B
LAGARDÈRE S.A.	10.37x	0.6x	4.82x	3.32%	3.26B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	10.69x	0.23x	1.64x	7.07%	2.6B
JOHN WILEY & SONS, INC.	13.39x	1.91x	6.98x	-	2.54B
TX GROUP AG	24.25x	1.7x	6.28x	3.44%	1.75B
Average	17.09x	2.27x	9.65x	3.3%	3.65B
Weighted average by Cap.	15.64x	2.73x	10.93x	2.76%