|
Delayed
Warsaw S.E.
05:17:17 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 147.60 PLN | -0.14% |
|
+4.83% | +36.92% |
| 08-09 | AB S.A. Announces Management Changes, Effective October 1, 2026 | CI |
| 06-08 | AB S.A. Reports Earnings Results for the Half Year Ended March 31, 2026 | CI |
Company Valuation: AB SA
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 | 2,315 | - | - |
| Change | - | -32.23% | 61.44% | 61.62% | -4.2% | 51.15% | - | - |
| Enterprise Value (EV) 1 | 1,119 | 937.9 | 989.1 | 1,696 | 1,608 | 2,375 | 2,227 | 2,172 |
| Change | - | -16.15% | 5.46% | 71.43% | -5.18% | 47.73% | -6.21% | -2.49% |
| 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 | 0.14x | 0.14x | 0.14x |
| EV / Revenue | 0.09x | 0.07x | 0.05x | 0.12x | 0.11x | 0.15x | 0.14x | 0.13x |
| EV / EBITDA | 6.12x | 4.05x | - | 5.49x | 5.57x | 6.82x | 6.56x | 6.49x |
| EV / EBIT | 6.75x | 4.41x | - | 5.93x | 6.02x | 7.24x | 6.95x | 6.76x |
| EV / FCF | -5.02x | -33.9x | - | 7.43x | 15.4x | 14.2x | 7.39x | 10.8x |
| FCF Yield | -19.9% | -2.95% | - | 13.5% | 6.5% | 7.03% | 13.5% | 9.3% |
| Dividend per Share 2 | 1 | 0.9972 | - | 2 | - | 6.45 | 7.49 | 7.05 |
| Rate of return | 1.79% | 2.62% | - | 1.98% | - | 4.36% | 5.07% | 4.77% |
| 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 | 147.80 | 147.80 | 147.80 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.15x | 6.82x | 4.36% | 622M | |
| 28.17x | 1.9x | 17.54x | 0.52% | 310B | |
| 28.98x | 11.73x | 21.14x | 0.3% | 225B | |
| 25.72x | 2.02x | 10.54x | 0.98% | 76.29B | |
| 18.52x | 0.46x | 8.32x | 1.78% | 52.21B | |
| 30.58x | 5.37x | 18.57x | 1.17% | 38.83B | |
| 39.59x | 24.28x | 30.07x | 1.12% | 41.15B | |
| 12.98x | 0.56x | 6.81x | 4.08% | 26.89B | |
| 11.99x | 0.63x | 9.4x | 5.55% | 21.88B | |
| 16.61x | 0.31x | 9.2x | 0.73% | 21.1B | |
| Average | 23.68x | 4.74x | 13.84x | 2.06% | 81.44B | |
| Weighted average by Cap. | 27.00x | 5.72x | 17.17x | 0.9% |
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
- ABE Stock
- Valuation AB SA
Select your edition
All financial news and data tailored to specific country editions
