|
Market Closed -
Warsaw S.E.
11:55:41 2026-10-01 EDT
|
5-day change | 1st Jan Change | ||
| 94.20 PLN | +0.43% |
|
-2.89% | +59.66% |
| 09-28 | Comp S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-29 | Comp unit signs two contracts as consortium leader with Poland's defense ministry | RE |
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 | 1,843 | 1,843 | - |
| Change | - | -4.06% | - | 78.95% | 205.72% | 0% | - |
| Enterprise Value (EV) 1 | 416.8 | 349.8 | 336.9 | 542.7 | 1,837 | 1,806 | 1,718 |
| Change | - | -16.07% | - | 61.05% | 238.56% | -1.67% | -4.9% |
| P/E | 17x | 6.91x | - | 15.9x | 16.5x | 21.5x | 13.6x |
| PBR | - | - | - | 1.33x | 2.48x | 3.42x | 2.69x |
| PEG | - | 0x | - | - | 0x | 0.5x | 0.2x |
| Capitalization / Revenue | 0.36x | 0.3x | - | 0.67x | 1.43x | 1.78x | 1.39x |
| EV / Revenue | 0.58x | 0.43x | - | 0.6x | 2.01x | 1.74x | 1.3x |
| EV / EBITDA | 5.4x | 3.18x | - | 4.45x | 13.2x | 10.9x | 7.58x |
| EV / EBIT | 12.3x | 5.52x | - | 7.63x | 20.5x | 15.7x | 9.76x |
| EV / FCF | 5.71x | 4.08x | - | - | 27.9x | 11.9x | 13.5x |
| FCF Yield | 17.5% | 24.5% | - | - | 3.59% | 8.44% | 7.4% |
| Dividend per Share 2 | 0.6 | - | - | - | - | - | - |
| Rate of return | 5.54% | - | - | - | - | - | - |
| EPS 2 | 0.636 | 1.504 | - | 1.74 | 3.57 | 4.37 | 6.885 |
| Distribution rate | 94.3% | - | - | - | - | - | - |
| Net sales 1 | 720.9 | 820.9 | - | 903.3 | 846.5 | 1,037 | 1,326 |
| EBITDA 1 | 77.24 | 110.1 | - | 121.8 | 139 | 165.5 | 226.5 |
| EBIT 1 | 33.75 | 63.38 | - | 71.1 | 86.2 | 115.3 | 176 |
| Net income 1 | 15.22 | 35.98 | -44.46 | 38.09 | 73.36 | 87.4 | 138 |
| Net Debt 1 | 157.6 | 101.1 | - | -60.31 | -6.2 | -36.95 | -125.6 |
| Reference price 2 | 10.84 | 10.40 | 14.92 | 27.60 | 93.80 | 93.80 | 93.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.26x | 2x | 13.16x | -.--% | 478M | |
| 21.6x | 3.56x | 12.43x | 3.08% | 207B | |
| 21.99x | 4.64x | 11.38x | 0.76% | 189B | |
| -599.1x | 42.61x | 175.06x | -.--% | 124B | |
| -133.59x | 18.57x | 102.82x | -.--% | 120B | |
| 13.62x | 1.52x | 7.99x | 3.52% | 112B | |
| 13.27x | 2.4x | 9.06x | 6.19% | 77.38B | |
| 19.25x | 5.15x | 12.66x | 2.92% | 57.65B | |
| -17.04x | 7.34x | 12.48x | -.--% | 48.05B | |
| 22.15x | 1.83x | 11.6x | 1.4% | 43.68B | |
| Average | -60.76x | 8.96x | 36.86x | 1.79% | 97.89B | |
| Weighted average by Cap. | -79.29x | 10.41x | 43.02x | 1.92% |
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
