|
Delayed
Warsaw S.E.
12:19:02 29/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 93.00 PLN | -3.02% |
|
-3.73% | +57.63% |
Company Valuation: Comp S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 259.2 | 248.7 | 336.9 | 603 | 1,877 | 1,877 | - |
| Change | - | -4.06% | - | 78.95% | 211.24% | 0% | - |
| Enterprise Value (EV) 1 | 416.8 | 349.8 | 336.9 | 542.7 | 1,870 | 1,840 | 1,751 |
| Change | - | -16.07% | - | 61.05% | 244.69% | -1.64% | -4.82% |
| P/E | 17x | 6.91x | - | 15.9x | 16.5x | 21.9x | 13.9x |
| PBR | - | - | - | 1.33x | 2.48x | 3.49x | 2.75x |
| PEG | - | 0x | - | - | 0x | 0.5x | 0.2x |
| Capitalization / Revenue | 0.36x | 0.3x | - | 0.67x | 1.43x | 1.81x | 1.41x |
| EV / Revenue | 0.58x | 0.43x | - | 0.6x | 2.04x | 1.77x | 1.32x |
| EV / EBITDA | 5.4x | 3.18x | - | 4.45x | 13.5x | 11.1x | 7.73x |
| EV / EBIT | 12.3x | 5.52x | - | 7.63x | 20.9x | 16x | 9.95x |
| EV / FCF | 5.71x | 4.08x | - | - | 28.4x | 12.1x | 13.8x |
| FCF Yield | 17.5% | 24.5% | - | - | 3.52% | 8.28% | 7.26% |
| Dividend per Share 2 | 0.6 | - | - | - | - | - | - |
| Rate of return | 5.54% | - | - | - | - | - | - |
| EPS 2 | 0.636 | 1.504 | - | 1.74 | 3.57 | 4.37 | 6.885 |
| Distribution rate | 94.3% | - | - | - | - | - | - |
| Net sales 1 | 720.9 | 820.9 | - | 903.3 | 846.5 | 1,037 | 1,326 |
| EBITDA 1 | 77.24 | 110.1 | - | 121.8 | 139 | 165.5 | 226.5 |
| EBIT 1 | 33.75 | 63.38 | - | 71.1 | 86.2 | 115.3 | 176 |
| Net income 1 | 15.22 | 35.98 | -44.46 | 38.09 | 73.36 | 87.4 | 138 |
| Net Debt 1 | 157.6 | 101.1 | - | -60.31 | -6.2 | -36.95 | -125.6 |
| Reference price 2 | 10.84 | 10.40 | 14.92 | 27.60 | 95.90 | 95.90 | 95.90 |
| Nbr of stocks (in thousands) | 23,910 | 23,910 | 22,583 | 21,847 | 19,569 | 19,569 | - |
| Announcement Date | 4/30/21 A | 4/8/22 A | 4/18/24 A | 4/15/25 A | 4/15/26 A | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.94x | 2.04x | 13.46x | -.--% | 488M | |
| 21.67x | 3.57x | 12.47x | 3.07% | 208B | |
| -128.76x | 17.94x | 99.74x | -.--% | 116B | |
| 12.96x | 1.45x | 7.6x | 3.7% | 107B | |
| 13.41x | 2.44x | 9.19x | 6.13% | 78.05B | |
| 19.27x | 5.12x | 12.58x | 2.93% | 57.19B | |
| 22.29x | 1.84x | 11.66x | 1.35% | 43.84B | |
| 13.15x | 1.89x | 8.03x | 5.93% | 42.32B | |
| 20.67x | 1.58x | 9.92x | 0.9% | 40.26B | |
| 17.06x | 2.2x | 10.23x | 5.07% | 35.31B | |
| Average | 4.27x | 4.01x | 19.49x | 2.91% | 72.78B | |
| Weighted average by Cap. | -5.32x | 5.16x | 24.72x | 3.03% |
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
- CMP Stock
- Valuation Comp S.A.
Select your edition
All financial news and data tailored to specific country editions
