|
Market Closed -
Warsaw S.E.
18:55:42 21/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 20,800.00 PLN | +0.48% |
|
-4.67% | -0.05% |
| 08-07 | Poland - Factors to Watch August 7 | RE |
| 08-06 | LPP sees Q2 operating profit jumping more than 40% on strong sales | 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 | 38,661 | - | - |
| Change | - | -36.25% | 53.93% | 5.76% | 19.38% | 6.01% | - | - |
| Enterprise Value (EV) 1 | 29,054 | 23,057 | 32,565 | 34,607 | 42,591 | 46,588 | 47,108 | 47,115 |
| Change | - | -20.64% | 41.24% | 6.27% | 23.07% | 9.39% | 1.12% | 0.01% |
| P/E | 30.7x | 17.1x | 18x | 17.5x | 24.3x | 14.6x | 13.3x | 11.8x |
| PBR | 8.93x | 4.71x | 6.12x | 5.76x | 6.5x | 5.69x | 4.8x | 4.02x |
| PEG | - | 1.2x | 0.4x | 2.02x | -1.7x | 0.2x | 1.3x | 0.9x |
| Capitalization / Revenue | 2.1x | 1.18x | 1.66x | 1.51x | 1.58x | 1.45x | 1.25x | 1.11x |
| EV / Revenue | 2.07x | 1.45x | 1.87x | 1.71x | 1.84x | 1.75x | 1.53x | 1.36x |
| EV / EBITDA | 11.1x | 8.91x | 8.88x | 8.43x | 7.9x | 7.42x | 6.72x | 6.01x |
| EV / EBIT | 13.9x | 15.8x | 14.3x | 14.3x | 17.1x | 12.3x | 11.2x | 10x |
| EV / FCF | 17.3x | -43.1x | 10x | 15.7x | 28.3x | 29.2x | 19.7x | 14.9x |
| FCF Yield | 5.78% | -2.32% | 9.99% | 6.37% | 3.53% | 3.42% | 5.08% | 6.7% |
| Dividend per Share 2 | 450 | 350 | 430 | 610 | 660 | 920.1 | 973.7 | 1,175 |
| Rate of return | 2.83% | 3.46% | 2.76% | 3.71% | 3.36% | 4.42% | 4.68% | 5.65% |
| EPS 2 | 518.2 | 590.4 | 866.3 | 941.5 | 807 | 1,420 | 1,568 | 1,768 |
| Distribution rate | 86.8% | 59.3% | 49.6% | 64.8% | 81.8% | 64.8% | 62.1% | 66.5% |
| Net sales 1 | 14,030 | 15,927 | 17,406 | 20,194 | 23,109 | 26,655 | 30,822 | 34,679 |
| EBITDA 1 | 2,627 | 2,589 | 3,666 | 4,104 | 5,391 | 6,279 | 7,014 | 7,838 |
| EBIT 1 | 2,087 | 1,460 | 2,284 | 2,415 | 2,493 | 3,792 | 4,198 | 4,691 |
| Net income 1 | 953.5 | 1,095 | 1,607 | 1,747 | 1,500 | 2,620 | 2,934 | 3,304 |
| Net Debt 1 | -381 | 4,292 | 3,680 | 4,059 | 6,123 | 7,927 | 8,447 | 8,454 |
| Reference price 2 | 15,890.00 | 10,120.00 | 15,570.00 | 16,460.00 | 19,650.00 | 20,800.00 | 20,800.00 | 20,800.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.64x | 1.75x | 7.42x | 4.42% | 10.47B | |
| 26.74x | 4.13x | 14.59x | 3.33% | 212B | |
| 43.9x | 5.44x | 22.53x | 0.85% | 142B | |
| 28.28x | 2.84x | 18.41x | 0.75% | 76.68B | |
| 47.65x | 2.7x | 10.4x | 1.34% | 36.4B | |
| 23.49x | 1.56x | 8.8x | 4.01% | 30.78B | |
| 16.41x | 3.19x | 12.21x | 1.43% | 25.95B | |
| 18.88x | 2.62x | 11.72x | 1.89% | 23.78B | |
| 28.12x | 1.65x | 13.89x | -.--% | 20.31B | |
| 7.28x | 0.38x | 3.57x | 3.46% | 7.13B | |
| Average | 25.54x | 2.62x | 12.35x | 2.15% | 58.51B | |
| Weighted average by Cap. | 31.05x | 3.78x | 15.94x | 2.07% |
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
