Valuation CompX International Inc.

Stocks

Market Closed - NYSE 23:00:00 30/10/2026 +03			5-day change	1st Jan Change
36.23 ^USD	+1.54%		+0.36%	+55.69%

08-04	Tranche Update on CompX International Inc.'s Equity Buyback Plan announced on August 16, 2007.	CI
08-04	Tranche Update on CompX International Inc.'s Equity Buyback Plan announced on November 13, 2000.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	177.2	278.8	227.4	311.3	322.1	286.8
Change	-	57.33%	-18.41%	36.87%	3.48%	-10.98%
Enterprise Value (EV) ¹	106.5	202.2	167.5	234.5	261.3	232.7
Change	-	89.76%	-17.13%	39.99%	11.43%	-10.98%
P/E	17.2x	16.8x	10.9x	13.8x	19.4x	14.7x
PBR	1.06x	1.62x	1.44x	1.84x	2.2x	2.07x
PEG	-	0.3x	0.4x	1.61x	-0.7x	0.8x
Capitalization / Revenue	1.55x	1.98x	1.37x	1.93x	2.21x	1.81x
EV / Revenue	0.93x	1.44x	1.01x	1.45x	1.79x	1.47x
EV / EBITDA	6.81x	8.3x	5.7x	7.98x	12.6x	8.86x
EV / EBIT	9.02x	9.85x	6.59x	9.22x	15.4x	10.3x
EV / FCF	9.87x	71.5x	19.1x	11.3x	15.5x	16.8x
FCF Yield	10.1%	1.4%	5.24%	8.81%	6.44%	5.94%
Dividend per Share ²	0.4	0.8	1	1	1.2	1.2
Rate of return	2.81%	3.56%	5.41%	3.96%	4.59%	5.16%
EPS ²	0.8293	1.335	1.69	1.835	1.347	1.581
Distribution rate	48.2%	59.9%	59.2%	54.5%	89.1%	75.9%
Net sales ¹	114.5	140.8	166.6	161.3	145.9	158.3
EBITDA ¹	15.64	24.36	29.41	29.41	20.71	26.26
EBIT ¹	11.82	20.53	25.44	25.44	17.02	22.6
Net income ¹	10.32	16.57	20.87	22.59	16.59	19.48
Net Debt ¹	-70.64	-76.58	-59.9	-76.75	-60.78	-54.1
Reference price ²	14.23	22.47	18.48	25.28	26.15	23.27
Nbr of stocks (in thousands)	12,451	12,406	12,307	12,314	12,319	12,323
Announcement Date	3/3/21 A	3/2/22 A	3/1/23 A	2/28/24 A	3/5/25 A	3/4/26 A

¹USD in Million²USD

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.($)
COMPX INTERNATIONAL INC.	-	-	-	-	447M
PARKER-HANNIFIN CORPORATION	29.07x	5.17x	18.9x	0.9%	113B
ATLAS COPCO AB	30.41x	4.77x	18.18x	1.76%	87.62B
W.W. GRAINGER, INC.	29.24x	3.34x	19.29x	0.71%	64.02B
FASTENAL COMPANY	40.79x	6.38x	28.11x	1.88%	59.56B
KEYSIGHT TECHNOLOGIES, INC.	35.99x	7.28x	21.32x	-.--%	52.3B
FANUC CORPORATION	23.73x	4.55x	15.65x	2.52%	33.49B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.34x	1.83x	13.16x	2.2%	31.05B
INGERSOLL RAND INC.	22.79x	4.16x	15.7x	0.1%	30.74B
DOVER CORPORATION	22.87x	3.31x	14.25x	1.02%	27.63B
Average	28.47x	4.53x	18.28x	1.23%	50.03B
Weighted average by Cap.	29.88x	4.82x	19.14x	1.2%