|
Delayed
Warsaw S.E.
11:20:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 26,400.00 PLN | +1.93% |
|
+5.43% | +26.86% |
| 09-29 | Pepco lifts full-year profit forecast as it closes strong fourth quarter | RE |
| 09-22 | EU parcel duty boosts Sinsay online sales, LPP finance chief says | RE |
Company Valuation: LPP SA
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,435 | 18,765 | 28,885 | 30,548 | 36,468 | 49,070 | - | - |
| Change | - | -36.25% | 53.93% | 5.76% | 19.38% | 34.56% | - | - |
| Enterprise Value (EV) 1 | 29,054 | 23,057 | 32,565 | 34,607 | 42,591 | 56,643 | 57,274 | 57,262 |
| Change | - | -20.64% | 41.24% | 6.27% | 23.07% | 32.99% | 1.11% | -0.02% |
| P/E | 30.7x | 17.1x | 18x | 17.5x | 24.3x | 16.7x | 16x | 14.2x |
| PBR | 8.93x | 4.71x | 6.12x | 5.76x | 6.5x | 7.25x | 6.13x | 5.21x |
| PEG | - | 1.2x | 0.4x | 2.02x | -1.7x | 0.2x | 3.49x | 1.2x |
| Capitalization / Revenue | 2.1x | 1.18x | 1.66x | 1.51x | 1.58x | 1.83x | 1.59x | 1.41x |
| EV / Revenue | 2.07x | 1.45x | 1.87x | 1.71x | 1.84x | 2.11x | 1.86x | 1.64x |
| EV / EBITDA | 11.1x | 8.91x | 8.88x | 8.43x | 7.9x | 8.49x | 7.95x | 7.19x |
| EV / EBIT | 13.9x | 15.8x | 14.3x | 14.3x | 17.1x | 13.4x | 13.1x | 11.8x |
| EV / FCF | 17.3x | -43.1x | 10x | 15.7x | 28.3x | 31.7x | 22.8x | 18.8x |
| FCF Yield | 5.78% | -2.32% | 9.99% | 6.37% | 3.53% | 3.15% | 4.39% | 5.33% |
| Dividend per Share 2 | 450 | 350 | 430 | 610 | 660 | 900 | 1,020 | 1,215 |
| Rate of return | 2.83% | 3.46% | 2.76% | 3.71% | 3.36% | 3.41% | 3.87% | 4.6% |
| EPS 2 | 518.2 | 590.4 | 866.3 | 941.5 | 807 | 1,582 | 1,654 | 1,854 |
| Distribution rate | 86.8% | 59.3% | 49.6% | 64.8% | 81.8% | 56.9% | 61.7% | 65.5% |
| Net sales 1 | 14,030 | 15,927 | 17,406 | 20,194 | 23,109 | 26,826 | 30,795 | 34,891 |
| EBITDA 1 | 2,627 | 2,589 | 3,666 | 4,104 | 5,391 | 6,675 | 7,203 | 7,961 |
| EBIT 1 | 2,087 | 1,460 | 2,284 | 2,415 | 2,493 | 4,219 | 4,377 | 4,832 |
| Net income 1 | 953.5 | 1,095 | 1,607 | 1,747 | 1,500 | 2,913 | 3,054 | 3,404 |
| Net Debt 1 | -381 | 4,292 | 3,680 | 4,059 | 6,123 | 7,573 | 8,204 | 8,192 |
| Reference price 2 | 15,890.00 | 10,120.00 | 15,570.00 | 16,460.00 | 19,650.00 | 26,400.00 | 26,400.00 | 26,400.00 |
| Nbr of stocks (in thousands) | 1,852 | 1,854 | 1,855 | 1,856 | 1,856 | 1,859 | - | - |
| Announcement Date | 4/20/22 | 4/26/23 | 3/26/24 | 4/2/25 | 3/26/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.69x | 2.11x | 8.49x | 3.41% | 12.64B | |
| 25.82x | 3.93x | 13.98x | 3.45% | 196B | |
| 45.32x | 5.58x | 22.96x | 0.83% | 147B | |
| 26.99x | 2.79x | 17.83x | 0.75% | 75.68B | |
| 43.09x | 2.45x | 9.47x | 1.57% | 29.93B | |
| 21.66x | 1.48x | 8.36x | 4.26% | 27.79B | |
| 15.18x | 2.94x | 11.31x | 1.55% | 23.85B | |
| 18.82x | 2.62x | 11.8x | 1.96% | 23.42B | |
| 22.87x | 1.36x | 11.6x | -.--% | 16.5B | |
| 27.95x | 3.45x | 16.47x | -.--% | 11.93B | |
| Average | 26.44x | 2.87x | 13.23x | 1.78% | 56.44B | |
| Weighted average by Cap. | 30.78x | 3.78x | 15.98x | 2.03% |
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
- LPP Stock
- Valuation LPP SA
Select your edition
All financial news and data tailored to specific country editions
