|
End-of-day quote
Warsaw S.E.
2026-09-18
|
5-day change | 1st Jan Change | ||
| 0.4350 PLN | -3.33% |
|
+1.40% | +35.51% |
Company Valuation: Milisystem S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3.96 | 3.168 | 13.86 | 23.1 | 14.08 | 3.868 |
| Change | - | -20% | 337.5% | 66.67% | -39.05% | -72.53% |
| Enterprise Value (EV) 1 | 3.9 | 3.12 | 15.39 | 17.85 | 12.79 | -7.531 |
| Change | - | -20% | 393.41% | 15.95% | -28.36% | -158.89% |
| P/E | -15.7x | -17.6x | -121x | 8.94x | 51.1x | -41.1x |
| PBR | 13.2x | 26.5x | 3,000x | 8.91x | 6.08x | 2.44x |
| PEG | - | 0.6x | 3.3x | -0x | -0.6x | 0x |
| Capitalization / Revenue | 29.2x | - | 44.2x | 1.23x | 3.27x | 0.99x |
| EV / Revenue | 28.8x | - | 49.1x | 0.95x | 2.97x | -1.92x |
| EV / EBITDA | -11.1x | -19.1x | 484x | 4.52x | 18.2x | 11.9x |
| EV / EBIT | -11x | -18.9x | -522x | 4.68x | 26.7x | 10.3x |
| EV / FCF | -11.5x | 49x | -16.6x | 2.9x | -4.63x | -29.2x |
| FCF Yield | -8.71% | 2.04% | -6.01% | 34.5% | -21.6% | -3.42% |
| Dividend per Share 2 | - | - | - | 0.05 | - | - |
| Rate of return | - | - | - | 2.38% | - | - |
| EPS 2 | -0.0229 | -0.0164 | -0.0104 | 0.235 | 0.025 | -0.007816 |
| Distribution rate | - | - | - | 21.3% | - | - |
| Net sales 1 | 0.1356 | - | 0.3133 | 18.83 | 4.299 | 3.915 |
| EBITDA 1 | -0.3524 | -0.1635 | 0.0318 | 3.944 | 0.7028 | -0.6327 |
| EBIT 1 | -0.3538 | -0.1649 | -0.0295 | 3.817 | 0.4795 | -0.7327 |
| Net income 1 | -0.2523 | -0.1805 | -0.1149 | 2.585 | 0.2755 | -0.679 |
| Net Debt 1 | -0.0601 | -0.0482 | 1.534 | -5.252 | -1.293 | -11.4 |
| Reference price 2 | 0.3600 | 0.2880 | 1.2600 | 2.1000 | 1.2800 | 0.3210 |
| Nbr of stocks (in thousands) | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 12,050 |
| Announcement Date | 5/31/21 | 2/22/22 | 5/31/23 | 5/31/24 | 5/28/25 | 5/22/26 |
1PLN in Million2PLN
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 9.93M | |
| 35.5x | 5.1x | 18.99x | -.--% | 1.75B | |
| 35.59x | - | - | - | 1.18B | |
| 8.07x | 0.88x | 2.4x | 8.98% | 1.1B | |
| 16.08x | - | - | 5.53% | 952M | |
| 32.61x | - | - | - | 805M | |
| Average | 25.57x | 2.99x | 10.69x | 4.84% | 966.1M | |
| Weighted average by Cap. | 26.71x | 3.47x | 12.59x | 3.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MLM Stock
- Valuation Milisystem S.A.
Select your edition
All financial news and data tailored to specific country editions
