|
Market Closed -
Warsaw S.E.
18:20:00 09/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 24,400.00 PLN | 0.00% |
|
+1.58% | +17.25% |
| 09-29 | Pepco lifts full-year profit forecast as it closes strong fourth quarter | RE |
| 09-22 | EU parcel duty boosts Sinsay online sales, LPP finance chief says | RE |
Company Valuation: LPP SA
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,435 | 18,765 | 28,885 | 30,548 | 36,468 | 46,542 | - | - |
| Change | - | -36.25% | 53.93% | 5.76% | 19.38% | 27.62% | - | - |
| Enterprise Value (EV) 1 | 29,054 | 23,057 | 32,565 | 34,607 | 42,591 | 54,115 | 54,746 | 54,734 |
| Change | - | -20.64% | 41.24% | 6.27% | 23.07% | 27.06% | 1.17% | -0.02% |
| P/E | 30.7x | 17.1x | 18x | 17.5x | 24.3x | 15.8x | 15.1x | 13.5x |
| PBR | 8.93x | 4.71x | 6.12x | 5.76x | 6.5x | 6.88x | 5.82x | 4.94x |
| PEG | - | 1.2x | 0.4x | 2.02x | -1.7x | 0.2x | 3.3x | 1.1x |
| Capitalization / Revenue | 2.1x | 1.18x | 1.66x | 1.51x | 1.58x | 1.73x | 1.51x | 1.33x |
| EV / Revenue | 2.07x | 1.45x | 1.87x | 1.71x | 1.84x | 2.02x | 1.78x | 1.57x |
| EV / EBITDA | 11.1x | 8.91x | 8.88x | 8.43x | 7.9x | 8.11x | 7.6x | 6.88x |
| EV / EBIT | 13.9x | 15.8x | 14.3x | 14.3x | 17.1x | 12.8x | 12.5x | 11.3x |
| EV / FCF | 17.3x | -43.1x | 10x | 15.7x | 28.3x | 30.3x | 21.8x | 17.9x |
| FCF Yield | 5.78% | -2.32% | 9.99% | 6.37% | 3.53% | 3.3% | 4.59% | 5.57% |
| Dividend per Share 2 | 450 | 350 | 430 | 610 | 660 | 952.7 | 1,020 | 1,215 |
| Rate of return | 2.83% | 3.46% | 2.76% | 3.71% | 3.36% | 3.8% | 4.07% | 4.85% |
| EPS 2 | 518.2 | 590.4 | 866.3 | 941.5 | 807 | 1,582 | 1,654 | 1,854 |
| Distribution rate | 86.8% | 59.3% | 49.6% | 64.8% | 81.8% | 60.2% | 61.7% | 65.5% |
| Net sales 1 | 14,030 | 15,927 | 17,406 | 20,194 | 23,109 | 26,826 | 30,795 | 34,891 |
| EBITDA 1 | 2,627 | 2,589 | 3,666 | 4,104 | 5,391 | 6,675 | 7,203 | 7,961 |
| EBIT 1 | 2,087 | 1,460 | 2,284 | 2,415 | 2,493 | 4,219 | 4,377 | 4,832 |
| Net income 1 | 953.5 | 1,095 | 1,607 | 1,747 | 1,500 | 2,913 | 3,054 | 3,404 |
| Net Debt 1 | -381 | 4,292 | 3,680 | 4,059 | 6,123 | 7,573 | 8,204 | 8,192 |
| Reference price 2 | 15,890.00 | 10,120.00 | 15,570.00 | 16,460.00 | 19,650.00 | 25,040.00 | 25,040.00 | 25,040.00 |
| Nbr of stocks (in thousands) | 1,852 | 1,854 | 1,855 | 1,856 | 1,856 | 1,859 | - | - |
| Announcement Date | 4/20/22 A | 4/26/23 A | 3/26/24 A | 4/2/25 A | 3/26/26 A | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.83x | 2.02x | 8.11x | 3.8% | 11.88B | |
| 24.88x | 3.78x | 13.47x | 3.59% | 188B | |
| 43.04x | 5.29x | 21.75x | 0.87% | 139B | |
| 25.34x | 2.61x | 16.68x | 0.8% | 71.05B | |
| 42.21x | 2.39x | 9.17x | 1.61% | 29.02B | |
| 20.83x | 1.43x | 8.08x | 4.43% | 26.44B | |
| 14.69x | 2.85x | 10.96x | 1.6% | 23.07B | |
| 17.98x | 2.52x | 11.27x | 2.04% | 22.21B | |
| 24.12x | 1.43x | 12.19x | -.--% | 17.4B | |
| 27.96x | 3.4x | 16.13x | -.--% | 11.66B | |
| Average | 25.69x | 2.77x | 12.78x | 1.88% | 53.97B | |
| Weighted average by Cap. | 29.48x | 3.61x | 15.23x | 2.12% |
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
- LPP Stock
- Valuation LPP SA
Select your edition
All financial news and data tailored to specific country editions
