|
Delayed
Warsaw S.E.
03:44:58 2026-09-01 EDT
|
5-day change | 1st Jan Change | ||
| 700.60 PLN | -1.35% |
|
+0.52% | +9.75% |
| 08-18 | Spanish stocks - Factors to watch on Aug 18 | RE |
| 07-31 | Poland - Factors to Watch July 31 | RE |
Company Valuation: Budimex S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,795 | 7,251 | 15,982 | 11,912 | 16,283 | 18,131 | - | - |
| Change | - | 25.11% | 120.42% | -25.46% | 36.69% | 11.35% | - | - |
| Enterprise Value (EV) 1 | 3,317 | 4,220 | 12,286 | 8,968 | 13,824 | 15,694 | 15,036 | 14,644 |
| Change | - | 27.23% | 191.1% | -27% | 54.15% | 13.52% | -4.19% | -2.61% |
| P/E | 5.96x | 13.6x | 21.7x | 19.3x | 21.8x | 22.8x | 20.4x | 17.4x |
| PBR | 4.39x | - | 10.4x | 9.67x | 12.2x | 13.2x | 12x | 11.3x |
| PEG | - | -0.3x | 0.6x | -1.2x | 1x | 3.52x | 1.7x | 1x |
| Capitalization / Revenue | 0.73x | 0.84x | 1.63x | 1.31x | 1.73x | 1.8x | 1.5x | 1.32x |
| EV / Revenue | 0.42x | 0.49x | 1.25x | 0.98x | 1.46x | 1.56x | 1.25x | 1.07x |
| EV / EBITDA | 4.52x | 5.9x | 13.1x | 9.93x | 12.7x | 13.8x | 11.3x | 10.1x |
| EV / EBIT | 5.65x | 7.5x | 15.7x | 12.1x | 15.5x | 16.8x | 13.8x | 12x |
| EV / FCF | 5.02x | - | 10.5x | 30.5x | 35x | 18.2x | 12.5x | 11.2x |
| FCF Yield | 19.9% | - | 9.52% | 3.28% | 2.86% | 5.49% | 8.01% | 8.96% |
| Dividend per Share 2 | 38.37 | 17.99 | 35.69 | 25.43 | - | 29.2 | 31.86 | 35.54 |
| Rate of return | 16.9% | 6.33% | 5.7% | 5.45% | - | 4.11% | 4.49% | 5% |
| EPS 2 | 38.06 | 20.93 | 28.91 | 24.13 | 29.3 | 31.2 | 34.85 | 40.7 |
| Distribution rate | 101% | 86% | 123% | 105% | - | 93.6% | 91.4% | 87.3% |
| Net sales 1 | 7,911 | 8,619 | 9,802 | 9,118 | 9,439 | 10,064 | 12,063 | 13,740 |
| EBITDA 1 | 733.7 | 714.8 | 938.4 | 903.1 | 1,084 | 1,137 | 1,330 | 1,455 |
| EBIT 1 | 587.1 | 562.4 | 781.1 | 743.8 | 892.3 | 935 | 1,088 | 1,220 |
| Net income 1 | 971.6 | 534.4 | 738.2 | 615.9 | 748 | 783.7 | 889.2 | 1,038 |
| Net Debt 1 | -2,478 | -3,030 | -3,696 | -2,944 | -2,459 | -2,438 | -3,095 | -3,488 |
| Reference price 2 | 227.00 | 284.00 | 626.00 | 466.60 | 637.80 | 710.20 | 710.20 | 710.20 |
| Nbr of stocks (in thousands) | 25,530 | 25,530 | 25,530 | 25,530 | 25,530 | 25,530 | - | - |
| Announcement Date | 3/25/22 | 3/31/23 | 4/10/24 | 4/10/25 | 3/30/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.76x | 1.56x | 13.8x | 4.11% | 4.86B | |
| 52.99x | 2.43x | 23.19x | 0.07% | 91.27B | |
| 12.44x | 1.07x | 5.83x | 4.7% | 72.82B | |
| 27.08x | 2.07x | 20.37x | 1.13% | 58.27B | |
| 31.82x | 3.99x | 21.65x | 0.21% | 54.31B | |
| 51.97x | 4.18x | 26.57x | 1.71% | 42.21B | |
| 29.09x | 0.71x | 11.86x | 2.13% | 36.56B | |
| 23.84x | 0.49x | 7.69x | 2.47% | 32.86B | |
| 22.43x | 1.53x | 14.09x | 0.21% | 32.4B | |
| 5.38x | 0.33x | 5.06x | 5.36% | 26.61B | |
| Average | 27.98x | 1.83x | 15.01x | 2.21% | 45.22B | |
| Weighted average by Cap. | 31.12x | 2.04x | 16.30x | 1.83% |
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
- BDX Stock
- Valuation Budimex S.A.
Select your edition
All financial news and data tailored to specific country editions
