Company Valuation: Sanok Rubber Company Spólka Akcyjna

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
Market Cap 1 443.6 641.5 584.4 531.1 531.3 - -
Change - - -8.9% -9.12% 0.04% - -
Enterprise Value (EV) 1 581 711.1 909.6 733.6 799.8 772.3 741.8
Change - - 27.92% -19.35% 9.01% -3.44% -3.95%
P/E 14.9x 8.95x - - - - -
PBR 0.88x - - - 1.1x 1.05x 0.99x
PEG - - - - - - -
Capitalization / Revenue 0.38x 0.44x 0.4x 0.36x 0.34x 0.33x 0.31x
EV / Revenue 0.5x 0.49x 0.63x 0.5x 0.52x 0.47x 0.43x
EV / EBITDA 5.63x 4.7x 6.47x 4.95x 5.62x 4.83x 4.38x
EV / EBIT 14.6x 8.15x 13.9x 11.3x 13.6x 10.4x 9.16x
EV / FCF 16.2x 5.83x 52.5x - -33.3x 13.7x 11.5x
FCF Yield 6.17% 17.2% 1.91% - -3% 7.32% 8.7%
Dividend per Share 2 - 1.2 1.2 - 0.975 0.94 1.105
Rate of return - 4.88% 5.13% - 4.31% 4.16% 4.89%
EPS 2 1.11 2.75 - - - - -
Distribution rate - 43.6% - - - - -
Net sales 1 1,172 1,446 1,446 1,470 1,549 1,629 1,712
EBITDA 1 103.2 151.2 140.5 148.3 142.4 160 169.5
EBIT 1 39.85 87.23 65.4 64.99 59 74.5 81
Net income 30.45 74.04 - - - - -
Net Debt 1 137.5 69.63 325.2 202.6 268.5 241 210.5
Reference price 2 16.50 24.60 23.40 21.10 22.60 22.60 22.60
Nbr of stocks (in thousands) 26,882 26,075 24,974 25,170 23,508 - -
Announcement Date 3/25/22 3/22/24 3/20/25 3/20/26 - - -
1PLN in Million2PLN
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.51x5.57x - 140M
25.24x2.31x11.53x2.35% 2.85B
-193.5x - - - 1.16B
Average -84.13x 1.41x 8.55x 2.35% 1.38B
Weighted average by Cap. -38.17x 2.23x 11.25x 2.35%

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

  1. Stock Market
  2. Stocks
  3. SNK Stock
  4. Valuation Sanok Rubber Company Spólka Akcyjna