|
Market Closed -
Warsaw S.E.
11:55:43 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 933.00 PLN | +1.52% |
|
+0.21% | +66.31% |
| 09-08 | Inter Cars S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-18 | Inter Cars Q1 net profit at 211.3 million zlotys | RE |
Company Valuation: Inter Cars S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,702 | 6,531 | 8,558 | 7,382 | 7,864 | 12,883 | - | - |
| Change | - | -2.54% | 31.02% | -13.74% | 6.54% | 63.81% | - | - |
| Enterprise Value (EV) 1 | 7,941 | 6,531 | 10,309 | 9,505 | 10,292 | 15,506 | 15,266 | 14,824 |
| Change | - | -17.75% | 57.84% | -7.81% | 8.29% | 50.66% | -1.55% | -2.89% |
| P/E | 9.58x | 8.76x | 12.2x | 10.2x | 9.83x | 12.9x | 10.6x | 9.09x |
| PBR | 2.17x | - | 1.93x | 1.44x | - | 1.9x | 1.6x | 1.37x |
| PEG | - | 1.33x | -2.01x | 3.38x | 0.8x | 0.5x | 0.5x | 0.6x |
| Capitalization / Revenue | 0.55x | 0.43x | 0.47x | 0.38x | 0.37x | 0.54x | 0.49x | 0.45x |
| EV / Revenue | 0.65x | 0.43x | 0.57x | 0.49x | 0.49x | 0.65x | 0.58x | 0.52x |
| EV / EBITDA | 7.65x | 5.46x | 8.47x | 7.51x | 7.23x | 8.76x | 7.79x | 6.72x |
| EV / EBIT | 8.74x | 6.27x | 9.96x | 8.98x | 8.85x | 10.4x | 9.24x | 7.97x |
| EV / FCF | -161x | - | 85x | -73.9x | 131x | 45.9x | 35x | 21.7x |
| FCF Yield | -0.62% | - | 1.18% | -1.35% | 0.77% | 2.18% | 2.86% | 4.61% |
| Dividend per Share 2 | 1.42 | - | 0.71 | - | - | 1.41 | 2.66 | 9.4 |
| Rate of return | 0.3% | - | 0.12% | - | - | 0.15% | 0.29% | 1.02% |
| EPS 2 | 49.38 | 52.63 | 49.43 | 50.92 | 57.08 | 71.5 | 86.81 | 101.1 |
| Distribution rate | 2.88% | - | 1.44% | - | - | 1.97% | 3.06% | 9.3% |
| Net sales 1 | 12,242 | 15,285 | 18,030 | 19,473 | 21,216 | 24,024 | 26,264 | 28,568 |
| EBITDA 1 | 1,039 | 1,197 | 1,218 | 1,266 | 1,424 | 1,770 | 1,959 | 2,206 |
| EBIT 1 | 908.7 | 1,042 | 1,035 | 1,059 | 1,163 | 1,494 | 1,652 | 1,861 |
| Net income 1 | 699.6 | 745.7 | 700.3 | 721.5 | 806.4 | 1,046 | 1,213 | 1,401 |
| Net Debt 1 | 1,240 | - | 1,752 | 2,123 | 2,428 | 2,624 | 2,383 | 1,942 |
| Reference price 2 | 473.00 | 461.00 | 604.00 | 521.00 | 561.00 | 919.00 | 919.00 | 919.00 |
| Nbr of stocks (in thousands) | 14,168 | 14,168 | 14,168 | 14,168 | 14,018 | 14,018 | - | - |
| Announcement Date | 4/28/22 | 4/27/23 | 5/9/24 | 4/30/25 | 4/28/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.85x | 0.65x | 8.76x | 0.15% | 3.31B | |
| 18.08x | 1.98x | 10.87x | 1.62% | 71.17B | |
| 20.49x | 1.4x | 10.78x | 1.81% | 46.93B | |
| 14.44x | 0.65x | 4.7x | 4% | 32.15B | |
| 11.75x | 0.56x | 4.88x | 3.99% | 29.29B | |
| 8.23x | 0.49x | 6.24x | 1.83% | 24.79B | |
| 14.38x | 2.6x | 8.96x | 4.24% | 20.21B | |
| 19.53x | 0.86x | 10.34x | 3.39% | 17.25B | |
| 29.23x | 1.16x | 12.24x | 0.63% | 17.23B | |
| 10.33x | 0.49x | 4.75x | 3.08% | 17.08B | |
| Average | 15.93x | 1.08x | 8.25x | 2.47% | 27.94B | |
| Weighted average by Cap. | 16.50x | 1.27x | 8.62x | 2.5% |
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
- CAR Stock
- Valuation Inter Cars S.A.
Select your edition
All financial news and data tailored to specific country editions
