Valuation AB SA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:36:08 2018-05-22 EDT			5-day change	1st Jan Change
22.50 ^PLN	-0.44%		-.--%	-

06-08	AB S.A. Reports Earnings Results for the Half Year Ended March 31, 2026	CI
06-01	AB plans new bond issue under 270 mln zloty program	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	904	612.7	989.1	1,599	1,531	2,099	-	-
Change	-	-32.23%	61.44%	61.62%	-4.2%	37.04%	-	-
Enterprise Value (EV) ¹	1,119	937.9	989.1	1,696	1,608	2,159	2,011	1,956
Change	-	-16.15%	5.46%	71.43%	-5.18%	34.29%	-6.84%	-2.75%
P/E	7.33x	4.07x	5.25x	9.16x	8.81x	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	0.2x	0.2x	-1.37x	-48.59x	-	-	-
Capitalization / Revenue	0.07x	0.04x	0.05x	0.11x	0.1x	0.13x	0.13x	0.13x
EV / Revenue	0.09x	0.07x	0.05x	0.12x	0.11x	0.13x	0.13x	0.12x
EV / EBITDA	6.12x	4.05x	-	5.49x	5.57x	6.2x	5.92x	5.84x
EV / EBIT	6.75x	4.41x	-	5.93x	6.02x	6.58x	6.28x	6.09x
EV / FCF	-5.02x	-33.9x	-	7.43x	15.4x	12.9x	6.68x	9.68x
FCF Yield	-19.9%	-2.95%	-	13.5%	6.5%	7.73%	15%	10.3%
Dividend per Share ²	1	0.9972	-	2	-	6.45	7.49	7.05
Rate of return	1.79%	2.62%	-	1.98%	-	4.81%	5.59%	5.26%
EPS ²	7.64	9.34	11.82	11.03	11.01	-	-	-
Distribution rate	13.1%	10.7%	-	18.1%	-	-	-	-
Net sales ¹	13,074	14,031	19,226	14,658	14,931	16,009	16,075	16,318
EBITDA ¹	182.8	231.4	-	308.6	288.9	348	339.8	334.9
EBIT ¹	165.8	212.5	-	285.7	267	328	320.3	321.2
Net income ¹	123.7	151.1	-	174.7	173.9	219.2	217.3	218.4
Net Debt ¹	214.5	325.2	-	97.02	76.31	60.3	-87.3	-142.7
Reference price ²	56.00	38.00	62.00	101.00	97.00	134.00	134.00	134.00
Nbr of stocks (in thousands)	16,143	16,123	15,953	15,827	15,787	15,661	-	-
Announcement Date	9/21/21	9/20/22	1/23/24	1/6/25	1/21/26	-	-	-

¹PLN in Million²PLN

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.($)
DELL TECHNOLOGIES INC.	23.8x	1.63x	15.14x	0.61%	262B
SEAGATE TECHNOLOGY HOLDINGS PLC	65.03x	16.28x	44.28x	0.34%	194B
HEWLETT PACKARD ENTERPRISE COMPANY	21.38x	1.73x	9.08x	1.18%	63.43B
LENOVO GROUP LIMITED	16.14x	0.34x	6.38x	2%	37.74B
ASIA VITAL COMPONENTS CO., LTD.	24.02x	3.88x	14.69x	1.37%	28.18B
HP INC.	12.04x	0.52x	6.39x	4.4%	24.94B
KING SLIDE WORKS CO., LTD.	36.56x	19.68x	26.82x	1.42%	23.17B
TD SYNNEX CORPORATION	16.1x	0.3x	8.94x	0.75%	20.45B
ASUSTEK COMPUTER INC.	14.63x	0.58x	11.48x	4.84%	18.63B
Average	25.52x	4.99x	15.91x	1.88%	74.76B
Weighted average by Cap.	34.57x	6.41x	22.26x	0.99%