Company Valuation: EcoUp Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 58.35 26.92 15.3 17.81 13.24 10.92 - -
Change - -53.88% -43.16% 16.42% -25.64% -17.58% - -
Enterprise Value (EV) 1 58.35 26.92 20.6 21.61 18.44 14.12 14.22 10.92
Change - -53.88% -23.47% 4.91% -14.65% -23.47% 0.71% -23.21%
P/E 54.8x -13.8x -7.84x -13.3x -4.48x -2.88x -6.53x -24.5x
PBR 2.45x - 0.82x 1.04x 0.93x 0.82x 0.94x -
PEG - 0x - 0.4x -0x -0.95x 0.1x 0.3x
Capitalization / Revenue 1.86x 0.76x 0.5x 0.58x 0.45x 0.39x 0.36x 0.33x
EV / Revenue 1.86x 0.76x 0.68x 0.7x 0.63x 0.5x 0.47x 0.33x
EV / EBITDA 11.7x 13.4x 8.32x 7.84x 25.9x 141x 10.2x 3.76x
EV / EBIT 28.1x -17.2x -13.5x -22.6x -6.14x -4.15x -8.36x -109x
EV / FCF -15.7x -7.95x -11.3x -260x -4.5x -17.6x 71.1x 9.92x
FCF Yield -6.37% -12.6% -8.81% -0.38% -22.2% -5.67% 1.41% 10.1%
Dividend per Share 2 0.06 - - - - - - -
Rate of return 0.91% - - - - - - -
EPS 2 0.12 -0.22 -0.22 -0.15 -0.33 -0.34 -0.15 -0.04
Distribution rate 50% - - - - - - -
Net sales 1 31.39 35.61 30.5 30.67 29.31 28.2 30 33.1
EBITDA 1 4.97 2.014 2.476 2.756 0.711 0.1 1.4 2.9
EBIT 1 2.08 -1.562 -1.53 -0.957 -3.006 -3.4 -1.7 -0.1
Net income 1 1.036 -1.963 -1.969 -1.361 -2.972 -3.8 -1.7 -0.4
Net Debt 1 - - 5.3 3.8 5.2 3.2 3.3 -
Reference price 2 6.5800 3.0350 1.7250 2.0000 1.4800 0.9800 0.9800 0.9800
Nbr of stocks (in thousands) 8,868 8,868 8,868 8,905 8,949 11,138 - -
Announcement Date 3/21/22 A 3/16/23 A 2/29/24 A 2/27/25 A 2/26/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-2.88x0.5x141.15x - 12.25M
39.62x1.96x18.45x0.09% 76.7B
12.52x1.06x5.85x4.65% 70.24B
26.91x2.04x20.64x1.1% 58.85B
53.45x4.22x26.37x1.84% 41.76B
19.05x2.28x12.67x0.34% 33.7B
23.9x0.59x9.79x2.6% 29.25B
5.9x0.37x6.97x4.82% 28.8B
17.24x1.2x10.79x0.25% 26.06B
20.19x0.38x5.99x3.01% 25.35B
Average 21.59x 1.46x 25.87x 2.08% 39.07B
Weighted average by Cap. 26.12x 1.71x 14.05x 2.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EcoUp Oyj

Historical PBR trend

Valuation ratios - PBR - EcoUp Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EcoUp Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EcoUp Oyj