Suominen Oyj (SUY1V.HE) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-18.6%

€0.45

vs €0.55 price

Levered DCF

-€1.66

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

1.35

Distress zone

Rating

B-

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-5.29×	-15.49×	-7.86×	-7.75×	8.94×	6.08×	366.67×	-44.48×
P/B	0.67×	0.7×	0.8×	0.73×	1.14×	1.25×	0.62×	0.59×
P/S	0.16×	0.18×	0.22×	0.22×	0.42×	0.4×	0.2×	0.18×
EV / EBITDA	15.41×	7.87×	14.93×	11.89×	4.46×	3.77×	4.58×	5.92×
Gross margin	6.4%	6.4%	5.0%	3.8%	11.5%	15.2%	8.3%	7.3%
Operating margin	-1.9%	-0.3%	-1.7%	-1.3%	6.1%	8.6%	2.0%	1.1%
Net margin	-2.9%	-1.1%	-2.8%	-2.8%	4.7%	6.6%	0.1%	-0.4%
Current ratio	1.82×	1.26×	1.38×	1.54×	1.55×	2.66×	1.88×	1.52×
Debt / equity	1.14×	0.87×	0.82×	0.71×	0.91×	0.69×	0.82×	0.78×
Interest coverage	-1.08×	-0.25×	-1.35×	-1.12×	4.76×	7.61×	1.38×	0.86×
Dividend yield	0.0%	7.0%	5.8%	10.8%	6.2%	1.6%	0.0%	8.3%
Payout ratio	0.0%	-109.1%	-45.1%	-82.9%	55.6%	9.5%	0.0%	-367.6%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-12.6%	-4.5%	-10.2%	-9.5%	12.7%	20.6%	0.2%	-1.3%
Return on invested capital	-3.4%	-0.5%	-3.0%	-2.5%	6.4%	13.4%	0.3%	1.9%
Return on assets	-4.4%	-1.7%	-4.0%	-4.0%	5.4%	9.5%	0.1%	-0.5%
Free cash flow yield	-20.9%	-12.9%	19.7%	4.0%	-3.5%	25.4%	23.6%	22.4%
Earnings yield	-18.8%	-6.5%	-12.8%	-13.0%	11.2%	16.6%	0.3%	-2.3%
Enterprise value	€141.3M	€142.4M	€143.3M	€160.7M	€233.2M	€224.3M	€153.7M	€150.1M
Net debt / EBITDA	8.42×	3.34×	4.53×	3.98×	0.91×	0.71×	2.13×	2.9×
Cash conversion cycle (days)	32	37	39	55	64	42	44	42