|
End-of-day quote
Warsaw S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 5.900 PLN | 0.00% |
|
-4.07% | +11.32% |
| 08-14 | Prymus S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-15 | Prymus S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: Prymus S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 74.1 | 62.7 | 57 | 59.38 | 52.28 | 42.4 |
| Change | - | -15.38% | -9.09% | 4.17% | -11.96% | -18.89% |
| Enterprise Value (EV) 1 | 59.3 | 47.13 | 35.23 | 30.78 | 20.75 | 8.528 |
| Change | - | -20.53% | -25.24% | -12.63% | -32.58% | -58.91% |
| P/E | 15.1x | 15.2x | 8.11x | 8.45x | 7.17x | 7.7x |
| PBR | 3.08x | 2.38x | 1.82x | 1.55x | 1.15x | 0.83x |
| PEG | - | -1x | 0.1x | 280.23x | 0.5x | -0.4x |
| Capitalization / Revenue | 1.5x | 1.24x | 0.73x | 1.23x | 1.15x | 1.01x |
| EV / Revenue | 1.2x | 0.93x | 0.45x | 0.64x | 0.46x | 0.2x |
| EV / EBITDA | 11.5x | 9.15x | 4.74x | 3.71x | 2.56x | 1.24x |
| EV / EBIT | 11.7x | 9.27x | 4.79x | 3.73x | 2.57x | 1.25x |
| EV / FCF | 13x | 20.1x | 7.69x | 3.88x | 3.6x | 1.73x |
| FCF Yield | 7.71% | 4.98% | 13% | 25.8% | 27.8% | 57.7% |
| Dividend per Share 2 | 0.2 | 0.22 | - | - | - | - |
| Rate of return | 2.56% | 3.33% | - | - | - | - |
| EPS 2 | 0.5161 | 0.4345 | 0.7395 | 0.7398 | 0.8572 | 0.6879 |
| Distribution rate | 38.8% | 50.6% | - | - | - | - |
| Net sales 1 | 49.25 | 50.44 | 78.38 | 48.39 | 45.37 | 42.18 |
| EBITDA 1 | 5.15 | 5.151 | 7.429 | 8.307 | 8.101 | 6.857 |
| EBIT 1 | 5.083 | 5.081 | 7.348 | 8.243 | 8.061 | 6.81 |
| Net income 1 | 4.903 | 4.127 | 7.026 | 7.028 | 7.286 | 5.503 |
| Net Debt 1 | -14.8 | -15.58 | -21.77 | -28.59 | -31.52 | -33.87 |
| Reference price 2 | 7.800 | 6.600 | 6.000 | 6.250 | 6.150 | 5.300 |
| Nbr of stocks (in thousands) | 9,500 | 9,500 | 9,500 | 9,500 | 8,500 | 8,000 |
| Announcement Date | 5/25/21 | 5/25/22 | 5/25/23 | 4/24/24 | 4/30/25 | 4/30/26 |
1PLN in Million2PLN
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 11.38M | |
| 29.27x | 6.72x | 17.18x | 1.34% | 221B | |
| 27.52x | 4.27x | 13.75x | 2.12% | 122B | |
| 28.61x | 3.5x | 17.92x | 1.01% | 77.11B | |
| 19.06x | 6.13x | 30.46x | 3.6% | 64.73B | |
| 81.92x | 6.17x | 14.34x | 2.6% | 61.81B | |
| 62.67x | 1.29x | 8.55x | 6.34% | 37.17B | |
| 10.99x | 1.17x | 6.34x | 3.02% | 32.17B | |
| 9.04x | 3.03x | 7.11x | 4.67% | 24.36B | |
| 43.77x | 5.61x | 29.84x | 1.3% | 24.02B | |
| Average | 34.76x | 4.21x | 16.17x | 2.89% | 66.43B | |
| Weighted average by Cap. | 33.54x | 5.04x | 16.75x | 2.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PRS Stock
- Valuation Prymus S.A.
Select your edition
All financial news and data tailored to specific country editions
