Valuation Thrace Plastics Holding Company S.A.

Stocks

Market Closed - Athens S.E. 10:16:09 2026-11-11 EST			5-day change	1st Jan Change
4.900 ^EUR	+2.40%		+1.14%	+21.29%

09-22	Thrace Plastics Holding Company S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
09-22	Tranche Update on Thrace Plastics Holding Company S.A.'s Equity Buyback Plan announced on September 25, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	297.7	170.2	179.9	168.1	173.1	209.8	-	-
Change	-	-42.81%	5.67%	-6.57%	3.01%	21.19%	-	-
Enterprise Value (EV) ¹	288.4	191.7	196.2	202.5	230.1	274	262.6	241.6
Change	-	-33.53%	2.35%	3.22%	13.61%	19.11%	-4.16%	-8%
P/E	4.15x	6.63x	10.1x	16.2x	9.23x	10.5x	9.51x	8.91x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.1x	-0.3x	-0.4x	0.1x	1.7x	0.9x	1.31x
Capitalization / Revenue	0.69x	0.43x	0.52x	0.45x	0.44x	0.49x	0.47x	0.45x
EV / Revenue	0.67x	0.49x	0.57x	0.55x	0.59x	0.65x	0.58x	0.51x
EV / EBITDA	2.73x	3.97x	4.46x	4.79x	4.77x	4.78x	4.29x	3.73x
EV / EBIT	3.36x	6.85x	9.5x	12.9x	11.2x	10x	8.65x	7.56x
EV / FCF	5.08x	-	11.8x	271x	-17.8x	24.6x	11x	7.87x
FCF Yield	19.7%	-	8.45%	0.37%	-5.62%	4.07%	9.1%	12.7%
Dividend per Share ²	0.2723	0.2617	0.2388	0.2357	0.2343	0.2715	0.2885	0.3
Rate of return	3.95%	6.61%	5.7%	6.01%	5.8%	5.54%	5.89%	6.12%
EPS ²	1.661	0.5977	0.413	0.2415	0.4379	0.465	0.515	0.55
Distribution rate	16.4%	43.8%	57.8%	97.6%	53.5%	58.4%	56%	54.5%
Net sales ¹	428.4	394.4	345.4	370.4	389.6	424.1	449	469.6
EBITDA ¹	105.8	48.26	44.02	42.26	48.22	57.3	61.25	64.8
EBIT ¹	85.92	28	20.66	15.66	20.61	27.4	30.35	31.95
Net income ¹	72.03	25.74	18.33	10.36	18.77	20.15	22.4	24.2
Net Debt ¹	-9.262	21.46	16.3	34.42	56.93	64.2	52.8	31.8
Reference price ²	6.890	3.960	4.190	3.920	4.040	4.900	4.900	4.900
Nbr of stocks (in thousands)	43,204	42,990	42,935	42,880	42,857	42,821	-	-
Announcement Date	4/14/22	4/26/23	4/23/24	4/25/25	4/21/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THRACE PLASTICS HOLDING COMPANY S.A.	10.54x	0.65x	4.78x	5.54%	233M
XINFENGMING GROUP CO., LTD.	9.42x	0.55x	5.92x	3.79%	4.35B
K.P.R. MILL LIMITED	35.17x	4.99x	23.3x	0.52%	4.19B
WELSPUN LIVING LIMITED	38.25x	2.24x	18.24x	-	2.58B
COATS GROUP PLC	13.48x	1.62x	6.88x	3.45%	1.95B
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.58x	-	-	5.57%	1.88B
BROS EASTERN.,LTD	12.1x	-	-	7.3%	1.72B
VARDHMAN TEXTILES LIMITED	12.09x	1.48x	8.51x	1.5%	1.61B
Average	17.70x	1.92x	11.27x	3.95%	2B
Weighted average by Cap.	20.30x	2.33x	13.32x	3.27%