Company Valuation: Apator S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 404.3 456 485.7 673.9 729.1 - -
Change - 12.79% 6.5% 38.76% 8.19% - -
Enterprise Value (EV) 1 404.3 625.2 582.8 752.1 837.1 828.1 729.1
Change - 54.61% -6.78% 29.05% 11.3% -1.08% -11.96%
P/E 46.4x - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.4x 0.4x 0.56x 0.53x 0.49x 0.48x
EV / Revenue - 0.55x 0.47x 0.63x 0.61x 0.55x 0.48x
EV / EBITDA - 5.74x 4.12x 4.79x 5.17x 4.63x 3.63x
EV / EBIT - 11.8x 6.9x 8.59x 8.05x 6.9x 5.21x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.3 - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 1,138 1,228 1,202 1,368 1,494 1,516
EBITDA 1 - 108.9 141.6 157 162 179 201
EBIT 1 - 52.83 84.49 87.53 104 120 140
Net income 1 8.84 17.85 71.32 79.1 78 91 108
Net Debt 1 - 169.1 97.13 78.21 108 99 -
Reference price 2 13.92 15.70 16.72 23.20 25.10 25.10 25.10
Nbr of stocks (in thousands) 29,047 29,047 29,047 29,047 29,047 - -
Announcement Date 2/28/23 2/29/24 2/27/25 2/27/26 - - -
1PLN in Million2PLN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.61x5.17x - 185M
29.06x5.19x18.95x0.9% 113B
30.41x4.77x18.18x1.76% 87.62B
29.24x3.34x19.29x0.71% 64.02B
40.79x6.38x28.11x1.88% 59.56B
35.99x7.28x21.32x-.--% 52.3B
23.73x4.55x15.65x2.52% 33.49B
32.94x4.16x15.69x0.1% 30.74B
21.34x1.83x13.16x2.2% 31.05B
22.87x3.31x14.25x1.02% 27.63B
Average 29.60x 4.14x 16.98x 1.23% 50.01B
Weighted average by Cap. 30.50x 4.82x 19.15x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Apator S.A.

Historical PBR trend

Valuation ratios - PBR - Apator S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Apator S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Apator S.A.

  1. Stock Market
  2. Stocks
  3. APT Stock
  4. Valuation Apator S.A.