Valuation AB SA

Stocks

Market Closed - Warsaw S.E. Other stock markets 18:55:45 30/07/2026 +03			5-day change	1st Jan Change
136.60 ^PLN	+1.19%		-3.12%	+26.72%

06-08	AB S.A. Reports Earnings Results for the Half Year Ended March 31, 2026	CI
06-01	AB plans new bond issue under 270 mln zloty program	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	904	612.7	989.1	1,599	1,531	2,139	-	-
Change	-	-32.23%	61.44%	61.62%	-4.2%	39.7%	-	-
Enterprise Value (EV) ¹	1,119	937.9	989.1	1,696	1,608	2,200	2,052	1,997
Change	-	-16.15%	5.46%	71.43%	-5.18%	36.82%	-6.71%	-2.7%
P/E	7.33x	4.07x	5.25x	9.16x	8.81x	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	0.2x	0.2x	-1.37x	-48.59x	-	-	-
Capitalization / Revenue	0.07x	0.04x	0.05x	0.11x	0.1x	0.13x	0.13x	0.13x
EV / Revenue	0.09x	0.07x	0.05x	0.12x	0.11x	0.14x	0.13x	0.12x
EV / EBITDA	6.12x	4.05x	-	5.49x	5.57x	6.32x	6.04x	5.96x
EV / EBIT	6.75x	4.41x	-	5.93x	6.02x	6.71x	6.41x	6.22x
EV / FCF	-5.02x	-33.9x	-	7.43x	15.4x	13.2x	6.81x	9.88x
FCF Yield	-19.9%	-2.95%	-	13.5%	6.5%	7.59%	14.7%	10.1%
Dividend per Share ²	1	0.9972	-	2	-	6.45	7.49	7.05
Rate of return	1.79%	2.62%	-	1.98%	-	4.72%	5.48%	5.16%
EPS ²	7.64	9.34	11.82	11.03	11.01	-	-	-
Distribution rate	13.1%	10.7%	-	18.1%	-	-	-	-
Net sales ¹	13,074	14,031	19,226	14,658	14,931	16,009	16,075	16,318
EBITDA ¹	182.8	231.4	-	308.6	288.9	348	339.8	334.9
EBIT ¹	165.8	212.5	-	285.7	267	328	320.3	321.2
Net income ¹	123.7	151.1	-	174.7	173.9	219.2	217.3	218.4
Net Debt ¹	214.5	325.2	-	97.02	76.31	60.3	-87.3	-142.7
Reference price ²	56.00	38.00	62.00	101.00	97.00	136.60	136.60	136.60
Nbr of stocks (in thousands)	16,143	16,123	15,953	15,827	15,787	15,661	-	-
Announcement Date	9/21/21 A	9/20/22 A	1/23/24 A	1/6/25 A	1/21/26 A	-	-	-

¹PLN in Million²PLN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AB SA	-	0.14x	6.25x	4.78%	556M
DELL TECHNOLOGIES INC.	21.7x	1.5x	13.89x	0.67%	239B
SEAGATE TECHNOLOGY HOLDINGS PLC	58.06x	14.56x	39.59x	0.38%	174B
HEWLETT PACKARD ENTERPRISE COMPANY	20.16x	1.63x	8.55x	1.28%	58.85B
LENOVO GROUP LIMITED	15.54x	0.33x	6.1x	2.08%	36.34B
HP INC.	12.54x	0.54x	6.61x	4.22%	25.98B
ASIA VITAL COMPONENTS CO., LTD.	21.69x	3.48x	13.18x	1.52%	25.36B
KING SLIDE WORKS CO., LTD.	33.85x	18.04x	24.68x	1.53%	21.01B
TD SYNNEX CORPORATION	15.65x	0.3x	8.72x	0.77%	19.88B
DAWNING INFORMATION INDUSTRY CO., LTD.	47.38x	-	-	0.52%	18.72B
Average	27.40x	4.50x	14.17x	1.77%	61.91B
Weighted average by Cap.	32.00x	5.79x	20.18x	0.95%