Valuation Office Plast SA

Stocks

End-of-day quote Tunis 2026-09-15			5-day change	1st Jan Change
1.440 ^TND	0.00%		+0.47%	-9.53%

05-31	Office Plast SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-09-25	Office Plast SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	24.03	21.02	23.46	17.59	24.19	28
Change	-	-12.53%	11.63%	-25%	37.5%	15.76%
Enterprise Value (EV) ¹	34.19	33.39	37.73	32.49	35.54	41.37
Change	-	-2.33%	12.99%	-13.88%	9.39%	16.39%
P/E	-120x	-	-1,230x	114x	38.1x	-13.7x
PBR	1.12x	-	1.14x	0.86x	1.17x	1.49x
PEG	-	-	-	-0x	0x	0x
Capitalization / Revenue	1.05x	0.79x	0.69x	0.53x	0.62x	0.68x
EV / Revenue	1.5x	1.25x	1.11x	0.98x	0.91x	1x
EV / EBITDA	11.2x	17.4x	9.62x	8.24x	6.81x	9.67x
EV / EBIT	23.6x	429x	19.8x	18.1x	11.9x	20.1x
EV / FCF	-42.7x	-23.8x	-24x	-281x	14.4x	-34x
FCF Yield	-2.34%	-4.2%	-4.17%	-0.36%	6.94%	-2.94%
Dividend per Share ²	0.013	-	-	-	0.0333	-
Rate of return	0.95%	-	-	-	2.42%	-
EPS ²	-0.0113	-	-0.001084	0.008756	0.0361	-0.1162
Distribution rate	-115%	-	-	-	92.3%	-
Net sales ¹	22.81	26.74	34.05	33.22	39.09	41.34
EBITDA ¹	3.045	1.914	3.923	3.943	5.218	4.276
EBIT ¹	1.45	0.0778	1.908	1.796	2.988	2.057
Net income ¹	-0.1995	-1.398	-0.0191	0.1541	0.635	-2.044
Net Debt ¹	10.16	12.38	14.27	14.9	11.35	13.36
Reference price ²	1.366	1.194	1.333	1.000	1.375	1.592
Nbr of stocks (in thousands)	17,595	17,595	17,595	17,595	17,595	17,595
Announcement Date	6/25/21	6/20/22	6/20/23	6/14/24	6/9/25	6/1/26

¹TND in Million²TND

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.($)
OFFICE PLAST SA	-	-	-	-	8.69M
SHANGHAI M&G STATIONERY INC.	14.36x	0.9x	10.97x	4.94%	3.03B
KOKUYO CO., LTD.	18x	0.66x	6.82x	2.81%	2.45B
PILOT CORPORATION	14.36x	-	-	2.27%	1.42B
DOMS INDUSTRIES LIMITED	57.43x	4.65x	31.63x	0.18%	1.34B
MITSUBISHI PENCIL CO., LTD.	18.94x	1.48x	7.68x	1.75%	1.05B
SHENZHEN COMIX GROUP CO., LTD.	30.5x	0.55x	26.43x	3.14%	854M
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A.	7.58x	1.03x	5.77x	7.03%	613M
Average	23.03x	1.55x	14.88x	3.16%	1.35B
Weighted average by Cap.	21.91x	1.42x	13.55x	3.17%