Company Valuation: Kamux Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 458.6 173.3 224.5 105.3 85.49 59.01 - -
Change - -62.22% 29.55% -53.1% -18.79% -30.98% - -
Enterprise Value (EV) 1 529 232.4 278.3 179.5 119.2 105.1 107.8 59.01
Change - -56.07% 19.75% -35.5% -33.59% -11.81% 2.52% -45.24%
P/E 23.4x 16x 23.4x 22x -36.2x 51.4x 8.81x 9.64x
PBR 4.34x 1.6x 2.01x 0.97x 0.83x 0.58x 0.54x -
PEG - -0.4x -2.1x -0.4x 0x -0x 0x -1.12x
Capitalization / Revenue 0.49x 0.18x 0.22x 0.1x 0.1x 0.07x 0.06x 0.06x
EV / Revenue 0.56x 0.24x 0.28x 0.18x 0.14x 0.12x 0.11x 0.06x
EV / EBITDA 12.2x 7.88x 9.01x 7.98x 7.54x 5.94x 4.23x 2.31x
EV / EBIT 16.8x 13.3x 15.5x 15.5x 36.1x 26.3x 8.55x 5.46x
EV / FCF 176x 10.1x 11.9x -112x 2.66x -12.1x 13.4x 10.2x
FCF Yield 0.57% 9.9% 8.41% -0.89% 37.6% -8.28% 7.47% 9.83%
Dividend per Share 2 0.2 0.15 0.17 0.07 0.05 0.05 0.095 0.09
Rate of return 1.74% 3.46% 3.03% 2.65% 2.3% 3.24% 6.16% 5.84%
EPS 2 0.49 0.27 0.24 0.12 -0.06 0.03 0.175 0.16
Distribution rate 40.8% 55.6% 70.8% 58.3% -83.3% 167% 54.3% 56.3%
Net sales 1 937.4 968.7 1,002 1,010 875.9 874.2 943.2 915
EBITDA 1 43.3 29.5 30.9 22.5 15.8 17.7 25.45 25.6
EBIT 1 31.4 17.5 18 11.6 3.3 4 12.6 10.8
Net income 1 19.6 10.8 9.6 4.6 -2.3 1.3 6.85 6
Net Debt 1 70.4 59.1 53.8 74.2 33.7 46.1 48.75 -
Reference price 2 11.470 4.330 5.610 2.640 2.170 1.542 1.542 1.542
Nbr of stocks (in thousands) 39,981 40,013 40,010 39,873 39,396 38,267 - -
Announcement Date 3/4/22 A 3/3/23 A 3/1/24 A 2/20/25 A 2/25/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
51.4x0.12x5.94x3.24% 68.48M
47.87x1.92x18.87x-.--% 53.3B
22.73x0.4x11.22x - 8.81B
26.52x2.04x11.39x-.--% 4.31B
8.79x0.3x6.68x3.49% 783M
12.42x0.49x8.8x2.28% 805M
14.68x2.93x11.58x4.56% 416M
-1738.22x0.35x-12.82x - 255M
6.21x0.2x3.99x18.72% 227M
Average -171.95x 0.97x 7.29x 4.61% 7.66B
Weighted average by Cap. 35.53x 1.69x 16.95x 0.18%

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