Valuation AS Virsi-A

Stocks

Market Closed - Nasdaq Riga 09:30:00 2026-10-16 EDT			5-day change	1st Jan Change
4.430 ^EUR	0.00%		0.00%	+14.47%

08-14	AS Virsi-A, Q2 2026 Earnings Call, Aug 14, 2026
08-07	AS Virsi-A Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	71.53	66.65	66.57	62.4	58.61
Change	-	-6.82%	-0.13%	-6.27%	-6.07%
Enterprise Value (EV) ¹	91.11	84.16	92.73	98.5	92.02
Change	-	-7.63%	10.18%	6.22%	-6.58%
P/E	9.74x	6.42x	13x	13.3x	10.5x
PBR	1.43x	1x	0.96x	0.85x	0.53x
PEG	0.2x	0.2x	-0.3x	-1.57x	0.5x
Capitalization / Revenue	0.32x	0.18x	0.19x	0.16x	0.15x
EV / Revenue	0.41x	0.22x	0.27x	0.26x	0.23x
EV / EBITDA	10x	7.22x	6.81x	7.66x	6.38x
EV / EBIT	15.2x	10.7x	10.1x	13.1x	11.5x
EV / FCF	-8.55x	-96.1x	-8.95x	-11.2x	23.3x
FCF Yield	-11.7%	-1.04%	-11.2%	-8.89%	4.28%
Dividend per Share ²	-	0.1098	0.0539	0.0493	0.0593
Rate of return	-	2.49%	1.23%	1.2%	1.53%
EPS ²	0.4867	0.6871	0.3373	0.3087	0.37
Distribution rate	-	16%	16%	16%	16%
Net sales ¹	220.9	375.1	343.7	380.6	398.1
EBITDA ¹	9.076	11.65	13.62	12.86	14.43
EBIT ¹	5.984	7.875	9.178	7.493	8.02
Net income ¹	6.616	10.37	5.099	4.67	5.608
Net Debt ¹	19.58	17.51	26.16	36.11	33.41
Reference price ²	4.740	4.410	4.400	4.120	3.870
Nbr of stocks (in thousands)	15,091	15,114	15,129	15,145	15,145
Announcement Date	3/1/22	4/11/23	4/17/24	4/23/25	4/20/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AS VIRSI-A	-	-	-	-	75.16M
EXXONMOBIL HOLDINGS CORPORATION	13.9x	1.75x	7.47x	2.37%	718B
RELIANCE INDUSTRIES LTD	18.83x	1.56x	9.14x	0.48%	174B
MARATHON PETROLEUM CORPORATION	7.35x	0.91x	5.12x	0.85%	134B
VALERO ENERGY CORPORATION	8.25x	0.8x	5.42x	1.09%	128B
BP PLC	6.8x	0.61x	2.63x	4.21%	125B
PHILLIPS 66	8.82x	0.75x	6.5x	1.76%	115B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.65x	0.34x	5.27x	6.6%	92.19B
SUNCOR ENERGY INC.	8.94x	2x	5.01x	2.25%	88.47B
IMPERIAL OIL LIMITED	11.76x	1.5x	7.67x	1.87%	62.75B
Average	10.59x	1.14x	6.03x	2.39%	163.75B
Weighted average by Cap.	12.01x	1.36x	6.61x	2.26%