|
Delayed
Warsaw S.E.
10:13:16 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 94.20 PLN | -1.98% |
|
-0.11% | +59.66% |
Company Valuation: Comp S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 259.2 | 248.7 | 336.9 | 603 | 1,881 | 1,881 | - |
| Change | - | -4.06% | - | 78.95% | 211.89% | 0% | - |
| Enterprise Value (EV) 1 | 416.8 | 349.8 | 336.9 | 542.7 | 1,874 | 1,788 | 1,661 |
| Change | - | -16.07% | - | 61.05% | 245.41% | -4.59% | -7.11% |
| P/E | 17x | 6.91x | - | 15.9x | 16.5x | 20.5x | 12.6x |
| PBR | - | - | - | 1.33x | 2.48x | 3.5x | 2.75x |
| PEG | - | 0x | - | - | 0x | 0.4x | 0.2x |
| Capitalization / Revenue | 0.36x | 0.3x | - | 0.67x | 1.43x | 1.8x | 1.3x |
| EV / Revenue | 0.58x | 0.43x | - | 0.6x | 2.05x | 1.71x | 1.15x |
| EV / EBITDA | 5.4x | 3.18x | - | 4.45x | 13.5x | 10.6x | 6.94x |
| EV / EBIT | 12.3x | 5.52x | - | 7.63x | 20.9x | 15.4x | 9.02x |
| EV / FCF | 5.71x | 4.08x | - | - | 28.4x | 11.7x | 13.1x |
| FCF Yield | 17.5% | 24.5% | - | - | 3.52% | 8.52% | 7.65% |
| Dividend per Share 2 | 0.6 | - | - | - | - | - | - |
| Rate of return | 5.54% | - | - | - | - | - | - |
| EPS 2 | 0.636 | 1.504 | - | 1.74 | 3.57 | 4.69 | 7.61 |
| Distribution rate | 94.3% | - | - | - | - | - | - |
| Net sales 1 | 720.9 | 820.9 | - | 903.3 | 846.5 | 1,044 | 1,448 |
| EBITDA 1 | 77.24 | 110.1 | - | 121.8 | 139 | 169.1 | 239.5 |
| EBIT 1 | 33.75 | 63.38 | - | 71.1 | 86.2 | 116.1 | 184.1 |
| Net income 1 | 15.22 | 35.98 | -44.46 | 38.09 | 73.36 | 91.9 | 149.7 |
| Net Debt 1 | 157.6 | 101.1 | - | -60.31 | -6.2 | -92.2 | -219.3 |
| Reference price 2 | 10.84 | 10.40 | 14.92 | 27.60 | 96.10 | 96.10 | 96.10 |
| Nbr of stocks (in thousands) | 23,910 | 23,910 | 22,583 | 21,847 | 19,569 | 19,569 | - |
| Announcement Date | 4/30/21 | 4/8/22 | 4/18/24 | 4/15/25 | 4/15/26 | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31x | 2.05x | 13.48x | -.--% | 506M | |
| 22.98x | 3.75x | 13.09x | 2.89% | 220B | |
| -129.28x | 18.03x | 99.95x | -.--% | 116B | |
| 13.22x | 1.46x | 7.65x | 3.63% | 109B | |
| 14.27x | 2.6x | 9.82x | 5.76% | 83.41B | |
| 19.47x | 5.16x | 12.68x | 2.92% | 58.93B | |
| 13.59x | 1.96x | 8.32x | 5.74% | 43.9B | |
| 21.33x | 1.74x | 10.84x | 1.37% | 42.66B | |
| 20.19x | 1.52x | 9.78x | 0.94% | 39.5B | |
| 16.66x | 2.09x | 9.91x | 5.24% | 34.16B | |
| Average | 4.34x | 4.04x | 19.55x | 2.85% | 74.86B | |
| Weighted average by Cap. | -4.40x | 5.20x | 24.66x | 2.95% |
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
- CMP Stock
- Valuation Comp S.A.
Select your edition
All financial news and data tailored to specific country editions
