Valuation Energoaparatura SA London S.E.

Stocks

Market Closed - London S.E. 12:03:44 2018-05-18 EDT			5-day change	1st Jan Change
1.280 ^PLN	+3.23%		-2.29%	+18.52%

05-28	Energoaparatura SA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-30	Energoaparatura SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	26.96	40.93	38.76	37.78	38.96	61.39
Change	-	51.82%	-5.29%	-2.54%	3.12%	57.58%
Enterprise Value (EV) ¹	25.27	38.04	34.97	31.67	36.89	49.3
Change	-	50.53%	-8.09%	-9.43%	16.46%	33.66%
P/E	-14.4x	17x	17.7x	11.6x	28.3x	12.5x
PBR	1.47x	2.05x	1.87x	1.79x	1.74x	2.24x
PEG	-	-0x	-1.94x	0.2x	-0.5x	0x
Capitalization / Revenue	0.98x	0.76x	0.82x	0.81x	0.86x	0.94x
EV / Revenue	0.92x	0.71x	0.74x	0.68x	0.81x	0.76x
EV / EBITDA	12,637x	11.8x	8.95x	6.89x	12.5x	7.05x
EV / EBIT	-18.1x	19x	12.2x	8.96x	17.7x	8.22x
EV / FCF	4.81x	154x	19x	7.1x	-9.87x	4.91x
FCF Yield	20.8%	0.65%	5.27%	14.1%	-10.1%	20.4%
Dividend per Share ²	0.05	0.07	0.05	-	-	-
Rate of return	3.65%	3.37%	2.54%	-	-	-
EPS ²	-0.0952	0.1226	0.1114	0.1659	0.0699	0.2498
Distribution rate	-52.5%	57.1%	44.9%	-	-	-
Net sales ¹	27.56	53.82	47.46	46.43	45.29	65.09
EBITDA ¹	0.002	3.217	3.909	4.597	2.95	6.998
EBIT ¹	-1.4	2.001	2.871	3.534	2.079	5.997
Net income ¹	-1.874	2.412	2.192	3.264	1.376	4.915
Net Debt ¹	-1.683	-2.883	-3.795	-6.107	-2.074	-12.09
Reference price ²	1.370	2.080	1.970	1.920	1.980	3.120
Nbr of stocks (in thousands)	19,677	19,677	19,677	19,677	19,677	19,677
Announcement Date	4/30/21	4/29/22	4/28/23	4/29/24	4/29/25	4/30/26

¹PLN in Million²PLN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUANTA SERVICES, INC.	55.44x	2.56x	24.44x	0.07%	96.6B
VINCI	11.77x	1.02x	5.58x	4.96%	67.3B
COMFORT SYSTEMS USA, INC.	34.05x	4.28x	23.25x	0.2%	58.12B
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.22x	1.17%	53.88B
FERROVIAL N.V.	49.42x	3.97x	25.09x	1.96%	38.91B
EMCOR GROUP, INC.	23.03x	1.57x	14.49x	0.2%	33.28B
HOCHTIEF AG	26.55x	0.67x	10.98x	2.32%	33.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.42x	6.71x	2.86%	28.65B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.73B
Average	28.01x	1.86x	15.08x	2.15%	48.51B
Weighted average by Cap.	31.63x	2.11x	16.71x	1.85%