Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Stocks
GPW
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 99.85 PLN | -0.65% |
|
-5.98% | +53.62% |
Company Valuation: Gielda Papierów Wartosciowych w Warszawie S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,738 | 1,491 | 1,784 | 1,698 | 2,728 | 4,191 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 53.62% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,638 | 3,695 | 3,673 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 55.21% | 1.57% | -0.58% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 17.5x | 17.1x | 17x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.5x | 3.3x | 3.13x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.8x | 7.94x | 19.06x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.55x | 6.41x | 6.29x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.68x | 5.65x | 5.52x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 12.6x | 12.5x | 12.4x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 15.9x | 15.9x | 15.9x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 15x | 22.6x | 21.7x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 6.65% | 4.43% | 4.6% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.65 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.66% | 3.9% | 4.27% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.701 | 5.824 | 5.876 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 64% | 66.8% | 72.6% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 640.1 | 653.5 | 665.9 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 287.7 | 296.1 | 296.8 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 228.3 | 232.6 | 230.5 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 239.4 | 244.5 | 246.5 |
| Net Debt 1 | -370.8 | - | -221.1 | -368.3 | -384.3 | -553 | -496 | -517.6 |
| Reference price 2 | 41.42 | 35.52 | 42.50 | 40.45 | 65.00 | 99.85 | 99.85 | 99.85 |
| Nbr of stocks (in thousands) | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | - | - |
| Announcement Date | 3/18/22 A | 4/12/23 A | 4/10/24 A | 3/25/25 A | 3/23/26 A | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.63x | 5.73x | 12.74x | 3.63% | 1.11B | |
| 21.65x | 12.98x | 18.24x | 4.4% | 91.8B | |
| 28.57x | 7.85x | 14.44x | 0.55% | 21.26B | |
| 42.38x | 21.05x | 30.95x | 0.85% | 15.03B | |
| 24.96x | 9.3x | 14.96x | 3.28% | 13.85B | |
| 20.97x | 7.61x | 12.6x | 3.76% | 7.37B | |
| 54.2x | 31.18x | 42.46x | 0.97% | 7.23B | |
| 16.42x | -1088.99x | -2222.04x | - | 4.14B | |
| 34.55x | 12.85x | 36.48x | 1.8% | 3.84B | |
| 18.35x | 11.74x | 12.64x | 4.34% | 3.07B | |
| Average | 27.97x | -96.87x | -202.65x | 2.62% | 16.87B | |
| Weighted average by Cap. | 26.08x | -13.82x | -35.29x | 3.24% |
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
- GPW Stock
- Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Select your edition
All financial news and data tailored to specific country editions
