Valuation Torpol S.A.

Stocks

Delayed Warsaw S.E. 11:55:40 2026-09-07 EDT			5-day change	1st Jan Change
69.10 ^PLN	-1.29%		-3.49%	+18.52%

09-04	Torpol S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
09-04	Mirbud-Torpol appeal over Poland's biggest rail tender dismissed by Warsaw court	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	425.4	512.2	744.2	1,339	1,587	-	-
Change	-	20.41%	45.29%	79.94%	18.52%	-	-
Enterprise Value (EV) ¹	14.66	512.2	582.8	748	1,233	1,276	1,309
Change	-	3,394.69%	13.79%	28.34%	64.87%	3.49%	2.59%
P/E	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	0.39x	0.57x	0.51x	0.68x	0.79x	0.69x	0.57x
EV / Revenue	0.01x	0.57x	0.4x	0.38x	0.61x	0.55x	0.47x
EV / EBITDA	0.06x	-	5.81x	6.19x	9.63x	8.37x	7.23x
EV / EBIT	0.07x	4.76x	7.82x	7.97x	12.3x	10.3x	8.56x
EV / FCF	-	-	-	1.61x	-6.7x	44x	25.2x
FCF Yield	-	-	-	62.3%	-14.9%	2.27%	3.97%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,085	904.2	1,458	1,978	2,014	2,302	2,800
EBITDA ¹	244.8	-	100.4	120.9	128	152.5	181
EBIT ¹	220.6	107.6	74.54	93.81	100	124.5	153
Net income ¹	183.9	-	67.9	78.08	84	103.5	125
Net Debt ¹	-410.7	-	-161.4	-591.1	-354	-311	-278
Reference price ²	18.52	22.30	32.40	58.30	69.10	69.10	69.10
Nbr of stocks (in thousands)	22,970	22,970	22,970	22,970	22,970	-	-
Announcement Date	3/10/23	3/22/24	3/21/25	3/20/26	-	-	-

¹PLN in Million²PLN

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.($)
TORPOL S.A.	-	0.61x	9.63x	-	428M
RAIL VIKAS NIGAM LIMITED	43.76x	-	-	0.71%	4.63B
DONGGUAN DEVELOPMENT (HOLDINGS) CO., LTD.	10.73x	-	-	-	1.56B
Average	27.25x	0.61x	9.63x	0.71%	2.21B
Weighted average by Cap.	35.43x	0.61x	9.63x	0.71%