KAMUX OYJ |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.015 EUR | +0.75% |
|
+2.39% | +6.95% |
| May. 17 | Transcript : Kamux Oyj, Q1 2024 Earnings Call, May 17, 2024 | |
| May. 17 | Kamux Oyj Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 296.1 | 543.6 | 458.6 | 173.3 | 224.5 | 238 | - | - |
| Enterprise Value (EV) 1 | 334.6 | 597 | 529 | 232.4 | 278.3 | 291.5 | 290.9 | 277.5 |
| P/E ratio | 15.4 x | 23.4 x | 23.4 x | 16 x | 23.4 x | 15.1 x | 10.5 x | 8.12 x |
| Yield | 3.11% | 1.76% | 1.74% | 3.46% | 3.03% | 3.24% | 3.74% | 4.44% |
| Capitalization / Revenue | 0.45 x | 0.75 x | 0.49 x | 0.18 x | 0.22 x | 0.22 x | 0.21 x | 0.19 x |
| EV / Revenue | 0.51 x | 0.82 x | 0.56 x | 0.24 x | 0.28 x | 0.27 x | 0.25 x | 0.22 x |
| EV / EBITDA | 9.9 x | 14.8 x | 12.2 x | 7.88 x | 9.01 x | 7.97 x | 6.5 x | 5.17 x |
| EV / FCF | 10.9 x | 63.5 x | 176 x | 10.1 x | 11.9 x | 12.9 x | 17.4 x | 9.81 x |
| FCF Yield | 9.14% | 1.57% | 0.57% | 9.9% | 8.41% | 7.75% | 5.74% | 10.2% |
| Price to Book | 3.63 x | 6.02 x | 4.34 x | 1.6 x | 2.01 x | 1.98 x | 1.75 x | 1.5 x |
| Nbr of stocks (in thousands) | 40,015 | 39,974 | 39,981 | 40,013 | 40,010 | 39,873 | - | - |
| Reference price 2 | 7.400 | 13.60 | 11.47 | 4.330 | 5.610 | 5.970 | 5.970 | 5.970 |
| Announcement Date | 2/28/20 | 2/26/21 | 3/4/22 | 3/3/23 | 3/1/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 658.5 | 724.1 | 937.4 | 968.7 | 1,002 | 1,066 | 1,157 | 1,277 |
| EBITDA 1 | 33.8 | 40.3 | 43.3 | 29.5 | 30.9 | 36.55 | 44.78 | 53.7 |
| EBIT 1 | 25.4 | 30.7 | 31.4 | 17.5 | 18 | 23.68 | 32.25 | 41.15 |
| Operating Margin | 3.86% | 4.24% | 3.35% | 1.81% | 1.8% | 2.22% | 2.79% | 3.22% |
| Earnings before Tax (EBT) 1 | 24.4 | 28.5 | 26.4 | 15.3 | 13.9 | 21.4 | 30.28 | 38.9 |
| Net income 1 | 19 | 23.3 | 19.6 | 10.8 | 9.6 | 15.85 | 22.72 | 29.6 |
| Net margin | 2.89% | 3.22% | 2.09% | 1.11% | 0.96% | 1.49% | 1.96% | 2.32% |
| EPS 2 | 0.4800 | 0.5800 | 0.4900 | 0.2700 | 0.2400 | 0.3950 | 0.5667 | 0.7350 |
| Free Cash Flow 1 | 30.6 | 9.4 | 3 | 23 | 23.4 | 22.6 | 16.7 | 28.3 |
| FCF margin | 4.65% | 1.3% | 0.32% | 2.37% | 2.34% | 2.12% | 1.44% | 2.22% |
| FCF Conversion (EBITDA) | 90.53% | 23.33% | 6.93% | 77.97% | 75.73% | 61.83% | 37.29% | 52.7% |
| FCF Conversion (Net income) | 161.05% | 40.34% | 15.31% | 212.96% | 243.75% | 142.59% | 73.49% | 95.61% |
| Dividend per Share 2 | 0.2300 | 0.2400 | 0.2000 | 0.1500 | 0.1700 | 0.1933 | 0.2233 | 0.2650 |
| Announcement Date | 2/28/20 | 2/26/21 | 3/4/22 | 3/3/23 | 3/1/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 244.1 | 237.3 | 246.8 | 261.7 | 222.9 | 223.1 | 255 | 282.4 | 241.6 | 240.7 | 271.8 | 298 | 255.4 |
| EBITDA 1 | 12 | - | 7.6 | 8.3 | 4.9 | 3.8 | 7.7 | 10.3 | 8.7 | 5.8 | 9.61 | 11.35 | 9.6 |
| EBIT 1 | 9 | 5.7 | 4.5 | 5.2 | 2.1 | 0.6 | 4.5 | 7.1 | 5.5 | 2.7 | 6.3 | 8.05 | 6.3 |
| Operating Margin | 3.69% | 2.4% | 1.82% | 1.99% | 0.94% | 0.27% | 1.76% | 2.51% | 2.28% | 1.12% | 2.32% | 2.7% | 2.47% |
| Earnings before Tax (EBT) 1 | - | - | 3.7 | 4.8 | 1.2 | - | 3.4 | 7 | 3.1 | 2.3 | 5.8 | 7.55 | 5.8 |
| Net income 1 | - | - | 2.9 | 3.6 | 0.1 | - | 2.4 | 4.8 | 2.3 | 1.2 | 4.41 | 5.83 | 4.42 |
| Net margin | - | - | 1.18% | 1.38% | 0.04% | - | 0.94% | 1.7% | 0.95% | 0.5% | 1.62% | 1.96% | 1.73% |
| EPS 2 | 0.1800 | 0.1000 | 0.0700 | 0.0900 | - | - | 0.0600 | 0.1200 | 0.0600 | 0.0300 | 0.1100 | 0.1450 | 0.1100 |
| Dividend per Share | 0.2000 | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/4/22 | 5/13/22 | 8/12/22 | 11/18/22 | 3/3/23 | 5/12/23 | 8/11/23 | 11/10/23 | 3/1/24 | 5/17/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 38.5 | 53.4 | 70.4 | 59.1 | 53.8 | 53.4 | 52.9 | 39.5 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.139 x | 1.325 x | 1.626 x | 2.003 x | 1.741 x | 1.462 x | 1.18 x | 0.7356 x |
| Free Cash Flow 1 | 30.6 | 9.4 | 3 | 23 | 23.4 | 22.6 | 16.7 | 28.3 |
| ROE (net income / shareholders' equity) | 25.3% | 26.3% | 19.5% | 10.1% | 8.7% | 13.8% | 17.6% | 21.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 2.040 | 2.260 | 2.640 | 2.710 | 2.800 | 3.020 | 3.400 | 3.980 |
| Cash Flow per Share 2 | 0.8300 | 0.2600 | 0.1800 | 0.6500 | 0.6300 | 0.5700 | 0.5700 | 0.8000 |
| Capex 1 | 2.7 | 4.9 | 7.4 | 3.1 | 1.8 | 3.2 | 2.95 | 4.3 |
| Capex / Sales | 0.41% | 0.68% | 0.79% | 0.32% | 0.18% | 0.3% | 0.26% | 0.34% |
| Announcement Date | 2/28/20 | 2/26/21 | 3/4/22 | 3/3/23 | 3/1/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
5.97
EUR
Average target price
6.4
EUR
Spread / Average Target
+7.20%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +6.95% | 258M | |
| -6.22% | 11.32B | |
| 0.00% | 2.38B | |
| +17.49% | 1.88B | |
| +40.21% | 880M | |
| -56.21% | 577M | |
| 0.00% | 543M | |
| +17.83% | 488M | |
| -18.11% | 397M | |
| +10.14% | 262M |
- Stock Market
- Equities
- KAMUX Stock
- Financials Kamux Oyj