Valuation Aspo Oyj Börse Stuttgart

Stocks

Real-time Estimate Cboe Europe 10:00:03 23/09/2026 +03			5-day change	1st Jan Change
7.250 ^EUR	+4.77%		-0.57%	+10.19%

09-14	Aspo Unit Lands Raw Material, Steel Product Transportation Deal in Sweden	MT
08-03	Aspo Oyj Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	355.1	257.1	187.8	152.4	204.2	225.6	-	-
Change	-	-27.59%	-26.97%	-18.86%	33.98%	10.52%	-	-
Enterprise Value (EV) ¹	522.5	412.8	353	340.4	417	361.7	396.9	374.6
Change	-	-20.99%	-14.49%	-3.57%	22.5%	-13.25%	9.73%	-5.61%
P/E	14.9x	13.4x	135x	34.6x	9.06x	6.73x	11.1x	9.35x
PBR	2.74x	1.79x	1.34x	0.95x	1.42x	1.33x	1.29x	1.21x
PEG	-	-0.7x	-1.5x	0x	0x	0.1x	-0.3x	0.5x
Capitalization / Revenue	0.61x	0.4x	0.35x	0.26x	0.44x	0.46x	0.45x	0.43x
EV / Revenue	0.89x	0.64x	0.66x	0.57x	0.89x	0.74x	0.8x	0.72x
EV / EBITDA	6.79x	4.49x	5.88x	5.01x	6.69x	5.92x	5.84x	5.18x
EV / EBIT	12.3x	7.47x	13.3x	11.7x	12.7x	10.5x	10.9x	9.16x
EV / FCF	19x	12x	12.9x	-9.43x	28.6x	18.3x	41.1x	13.3x
FCF Yield	5.26%	8.33%	7.73%	-10.6%	3.5%	5.47%	2.43%	7.53%
Dividend per Share ²	0.23	0.46	0.47	0.19	0.25	0.265	0.3167	0.3567
Rate of return	2.02%	5.61%	7.86%	3.92%	3.83%	3.68%	4.4%	4.95%
EPS ²	0.76	0.61	0.0444	0.14	0.72	1.07	0.6467	0.77
Distribution rate	30.3%	75.4%	1,059%	136%	34.7%	24.8%	49%	46.3%
Net sales ¹	586.4	643.4	536.4	592.6	469.1	491.1	498.8	520.1
EBITDA ¹	76.9	91.9	60	68	62.3	61.13	67.97	72.33
EBIT ¹	42.4	55.3	26.5	29.1	32.8	34.43	36.47	40.9
Net income ¹	25.3	20.7	1.6	7.3	23.5	33.65	20.37	25.43
Net Debt ¹	167.4	155.7	165.2	188	212.8	136	171.2	149
Reference price ²	11.360	8.200	5.980	4.850	6.520	7.200	7.200	7.200
Nbr of stocks (in thousands)	31,258	31,358	31,404	31,418	31,312	31,339	-	-
Announcement Date	2/16/22 A	2/15/23 A	2/16/24 A	2/17/25 A	2/16/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.73x	1.21x	3.68x	7.01%	16.57B
WALLENIUS WILHELMSEN ASA	12.02x	1.9x	6.36x	6.82%	8.12B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	10.22x	-	-	-	4.64B
HÖEGH AUTOLINERS ASA	10.25x	2.9x	8.28x	8.53%	3.76B
STAR BULK CARRIERS CORP.	6.79x	3.42x	5.49x	12.74%	3.58B
ZIM INTEGRATED SHIPPING SERVICES LTD.	5.55x	0.84x	2.51x	6.54%	3.68B
DANAOS CORPORATION	5.16x	2.61x	3.49x	-	2.84B
NAVIOS MARITIME PARTNERS L.P.	4.49x	2.95x	4.44x	0.27%	2.55B
Average	7.65x	2.26x	4.89x	6.99%	5.72B
Weighted average by Cap.	8.00x	1.86x	4.72x	7.16%