Valuation CompX International Inc.

Stocks

Market Closed - NYSE 16:00:00 2026-10-02 EDT			5-day change	1st Jan Change
37.40 ^USD	+2.72%		-1.06%	+60.72%

08-04	Tranche Update on CompX International Inc.'s Equity Buyback Plan announced on August 16, 2007.	CI
08-04	Tranche Update on CompX International Inc.'s Equity Buyback Plan announced on November 13, 2000.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	177.2	278.8	227.4	311.3	322.1	286.8
Change	-	57.33%	-18.41%	36.87%	3.48%	-10.98%
Enterprise Value (EV) ¹	106.5	202.2	167.5	234.5	261.3	232.7
Change	-	89.76%	-17.13%	39.99%	11.43%	-10.98%
P/E	17.2x	16.8x	10.9x	13.8x	19.4x	14.7x
PBR	1.06x	1.62x	1.44x	1.84x	2.2x	2.07x
PEG	-	0.3x	0.4x	1.61x	-0.7x	0.8x
Capitalization / Revenue	1.55x	1.98x	1.37x	1.93x	2.21x	1.81x
EV / Revenue	0.93x	1.44x	1.01x	1.45x	1.79x	1.47x
EV / EBITDA	6.81x	8.3x	5.7x	7.98x	12.6x	8.86x
EV / EBIT	9.02x	9.85x	6.59x	9.22x	15.4x	10.3x
EV / FCF	9.87x	71.5x	19.1x	11.3x	15.5x	16.8x
FCF Yield	10.1%	1.4%	5.24%	8.81%	6.44%	5.94%
Dividend per Share ²	0.4	0.8	1	1	1.2	1.2
Rate of return	2.81%	3.56%	5.41%	3.96%	4.59%	5.16%
EPS ²	0.8293	1.335	1.69	1.835	1.347	1.581
Distribution rate	48.2%	59.9%	59.2%	54.5%	89.1%	75.9%
Net sales ¹	114.5	140.8	166.6	161.3	145.9	158.3
EBITDA ¹	15.64	24.36	29.41	29.41	20.71	26.26
EBIT ¹	11.82	20.53	25.44	25.44	17.02	22.6
Net income ¹	10.32	16.57	20.87	22.59	16.59	19.48
Net Debt ¹	-70.64	-76.58	-59.9	-76.75	-60.78	-54.1
Reference price ²	14.23	22.47	18.48	25.28	26.15	23.27
Nbr of stocks (in thousands)	12,451	12,406	12,307	12,314	12,319	12,323
Announcement Date	3/3/21	3/2/22	3/1/23	2/28/24	3/5/25	3/4/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPX INTERNATIONAL INC.	-	-	-	-	461M
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.15x	18.22x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
Average	30.91x	4.88x	18.92x	1.23%	52.93B
Weighted average by Cap.	32.70x	5.32x	20.25x	1.14%