|
Market Closed -
Warsaw S.E.
18:55:46 25/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 154.20 PLN | -0.39% |
|
+5.62% | +43.04% |
| 08-26 | AB S.A. Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026 | CI |
| 08-10 | AB S.A. Announces Management Changes, Effective October 1, 2026 | CI |
Company Valuation: AB SA
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 | 2,415 | - | - |
| Change | - | -32.23% | 61.44% | 61.62% | -4.2% | 57.7% | - | - |
| Enterprise Value (EV) 1 | 1,119 | 937.9 | 989.1 | 1,696 | 1,608 | 2,475 | 2,328 | 2,272 |
| Change | - | -16.15% | 5.46% | 71.43% | -5.18% | 53.96% | -5.96% | -2.38% |
| 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 | 0.15x | 0.15x | 0.15x |
| EV / Revenue | 0.09x | 0.07x | 0.05x | 0.12x | 0.11x | 0.15x | 0.15x | 0.14x |
| EV / EBITDA | 6.12x | 4.05x | - | 5.49x | 5.57x | 6.72x | 6.84x | 6.78x |
| EV / EBIT | 6.75x | 4.41x | - | 5.93x | 6.02x | 7.01x | 7.14x | 7.07x |
| EV / FCF | -5.02x | -33.9x | - | 7.43x | 15.4x | 14.8x | 7.73x | 11.2x |
| FCF Yield | -19.9% | -2.95% | - | 13.5% | 6.5% | 6.74% | 12.9% | 8.89% |
| Dividend per Share 2 | 1 | 0.9972 | - | 2 | - | 6.45 | 7.49 | 7.05 |
| Rate of return | 1.79% | 2.62% | - | 1.98% | - | 4.18% | 4.86% | 4.57% |
| 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 | 16,281 | 15,766 | 16,318 |
| EBITDA 1 | 182.8 | 231.4 | - | 308.6 | 288.9 | 368.2 | 340.1 | 334.9 |
| EBIT 1 | 165.8 | 212.5 | - | 285.7 | 267 | 353.1 | 326.1 | 321.2 |
| Net income 1 | 123.7 | 151.1 | - | 174.7 | 173.9 | 234.7 | 220.7 | 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 | 154.20 | 154.20 | 154.20 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.15x | 6.72x | 4.18% | 629M | |
| 23.01x | 1.94x | 15.29x | 0.45% | 358B | |
| 26.71x | 10.83x | 19.2x | 0.32% | 208B | |
| 22.28x | 2.09x | 10.68x | 0.9% | 83.55B | |
| 20.19x | 0.52x | 9.43x | 1.58% | 58.76B | |
| 34.22x | 6.03x | 20.65x | 1.23% | 43.91B | |
| 35.56x | 21.72x | 26.9x | 1.25% | 37.04B | |
| 12.51x | 0.55x | 6.75x | 3.83% | 28.23B | |
| 12.34x | 0.64x | 9.62x | 5.45% | 22.27B | |
| 14.27x | 0.31x | 8.83x | 0.73% | 20.79B | |
| Average | 22.34x | 4.48x | 13.41x | 1.99% | 86.16B | |
| Weighted average by Cap. | 23.92x | 4.95x | 15.57x | 0.86% |
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
- Stock Market
- Stocks
- ABE Stock
- Valuation AB SA
Select your edition
All financial news and data tailored to specific country editions
