Company Valuation: Atria Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 324.6 261.4 294.5 304.3 431.5 452.3 - -
Change - -19.46% 12.66% 3.33% 41.79% 4.82% - -
Enterprise Value (EV) 1 477.2 496.1 568.7 566.1 650.2 676.4 662.7 607.6
Change - 3.97% 14.63% -0.45% 14.85% 4.02% -2.02% -8.31%
P/E -48x -48.8x -14.9x 7.66x 10.6x 9.08x 8.48x 7.7x
PBR 0.72x 0.58x 0.76x 0.76x 1x 0.98x 0.92x 0.86x
PEG - 2.3x -0x -0x 4.98x 0.4x 1.2x 0.8x
Capitalization / Revenue 0.21x 0.15x 0.17x 0.17x 0.24x 0.24x 0.23x 0.23x
EV / Revenue 0.31x 0.29x 0.32x 0.32x 0.36x 0.36x 0.34x 0.3x
EV / EBITDA 4.49x 4.87x 3.8x 4.45x 4.84x 4.8x 4.48x 3.9x
EV / EBIT 9.7x 10.1x 11.5x 8.66x 9.3x 9.07x 8.51x 7.29x
EV / FCF 14.8x -11.7x -34.9x 10.5x 9.87x 26.3x 14.7x 8.18x
FCF Yield 6.77% -8.55% -2.87% 9.49% 10.1% 3.8% 6.82% 12.2%
Dividend per Share 2 0.63 0.7 0.6 0.69 0.75 0.82 0.88 0.935
Rate of return 5.47% 7.55% 5.74% 6.39% 4.9% 5.12% 5.49% 5.84%
EPS 2 -0.24 -0.19 -0.7 1.41 1.44 1.765 1.89 2.08
Distribution rate -263% -368% -85.7% 48.9% 52.1% 46.5% 46.6% 45%
Net sales 1 1,540 1,697 1,753 1,755 1,814 1,902 1,962 2,000
EBITDA 1 106.3 101.8 149.5 127.3 134.4 141 147.9 156
EBIT 1 49.2 49 49.6 65.4 69.9 74.6 77.85 83.35
Net income 1 -6.9 -5.314 -19.8 39.7 40.7 49.85 53.5 58.75
Net Debt 1 152.6 234.7 274.2 261.8 218.7 224 210.4 155.3
Reference price 2 11.52 9.27 10.46 10.80 15.30 16.02 16.02 16.02
Nbr of stocks (in thousands) 28,176 28,202 28,157 28,180 28,204 28,234 - -
Announcement Date 2/15/22 A 2/22/23 A 2/22/24 A 2/13/25 A 2/12/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.08x0.36x4.8x5.12% 525M
20.42x2.82x14.07x3.99% 250B
19.85x2.49x14.87x3.3% 79.59B
17.11x1.78x10.06x3.65% 48.08B
15.1x0.54x9.86x2.56% 39.3B
21.68x3.28x13.32x3.23% 35.98B
37.27x3.22x18.55x0.98% 32.41B
-109.41x1.93x9.58x6.23% 30.48B
67.44x10.35x42.93x1.13% 29.37B
13.56x1.96x11.32x5.91% 22.21B
Average 11.21x 2.87x 14.94x 3.61% 56.82B
Weighted average by Cap. 15.92x 2.89x 14.89x 3.6%

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