|
Market Closed -
Warsaw S.E.
11:55:53 2026-08-19 EDT
|
5-day change | 1st Jan Change | ||
| 99.50 PLN | +0.51% |
|
-0.10% | +68.64% |
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 | 1,947 | 1,947 | - |
| Change | - | -4.06% | - | 78.95% | 222.92% | 0% | - |
| Enterprise Value (EV) 1 | 416.8 | 349.8 | 336.9 | 542.7 | 1,941 | 1,855 | 1,728 |
| Change | - | -16.07% | - | 61.05% | 257.67% | -4.43% | -6.85% |
| P/E | 17x | 6.91x | - | 15.9x | 16.5x | 21.2x | 13.1x |
| PBR | - | - | - | 1.33x | 2.48x | 3.63x | 2.85x |
| PEG | - | 0x | - | - | 0x | 0.4x | 0.2x |
| Capitalization / Revenue | 0.36x | 0.3x | - | 0.67x | 1.43x | 1.86x | 1.35x |
| EV / Revenue | 0.58x | 0.43x | - | 0.6x | 2.12x | 1.78x | 1.19x |
| EV / EBITDA | 5.4x | 3.18x | - | 4.45x | 14x | 11x | 7.21x |
| EV / EBIT | 12.3x | 5.52x | - | 7.63x | 21.6x | 16x | 9.39x |
| EV / FCF | 5.71x | 4.08x | - | - | 29.5x | 12.2x | 13.6x |
| FCF Yield | 17.5% | 24.5% | - | - | 3.4% | 8.22% | 7.36% |
| 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 | 99.50 | 99.50 | 99.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.94x | 2.11x | 13.89x | -.--% | 519M | |
| 23.09x | 3.73x | 13.03x | 2.9% | 219B | |
| -114.18x | 18.14x | 104.54x | -.--% | 113B | |
| 12.82x | 1.41x | 7.43x | 3.73% | 106B | |
| 14.77x | 2.7x | 10.18x | 5.57% | 86.1B | |
| 19.89x | 5.24x | 12.87x | 2.86% | 60.07B | |
| 14.6x | 2.12x | 9.01x | 5.33% | 47.13B | |
| 20.29x | 1.66x | 10.25x | 1.44% | 39.14B | |
| 20.58x | 1.57x | 9.93x | 0.92% | 38.64B | |
| 17.68x | 2.29x | 10.64x | 4.89% | 36.66B | |
| Average | 6.15x | 4.10x | 20.18x | 2.77% | 74.6B | |
| Weighted average by Cap. | -1.41x | 5.19x | 25.05x | 2.96% |
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
