|
Market Closed -
Warsaw S.E.
19:55:55 28/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 95.90 PLN | -0.93% |
|
-0.31% | +62.54% |
Company Valuation: Comp S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 259.2 | 248.7 | 336.9 | 603 | 1,894 | 1,894 | - |
| Change | - | -4.06% | - | 78.95% | 214.16% | 0% | - |
| Enterprise Value (EV) 1 | 416.8 | 349.8 | 336.9 | 542.7 | 1,888 | 1,857 | 1,769 |
| Change | - | -16.07% | - | 61.05% | 247.93% | -1.63% | -4.77% |
| P/E | 17x | 6.91x | - | 15.9x | 16.5x | 22.2x | 14.1x |
| PBR | - | - | - | 1.33x | 2.48x | 3.53x | 2.77x |
| PEG | - | 0x | - | - | 0x | 0.5x | 0.2x |
| Capitalization / Revenue | 0.36x | 0.3x | - | 0.67x | 1.43x | 1.83x | 1.43x |
| EV / Revenue | 0.58x | 0.43x | - | 0.6x | 2.06x | 1.79x | 1.33x |
| EV / EBITDA | 5.4x | 3.18x | - | 4.45x | 13.6x | 11.2x | 7.81x |
| EV / EBIT | 12.3x | 5.52x | - | 7.63x | 21x | 16.1x | 10x |
| EV / FCF | 5.71x | 4.08x | - | - | 28.7x | 12.2x | 13.9x |
| FCF Yield | 17.5% | 24.5% | - | - | 3.49% | 8.21% | 7.19% |
| Dividend per Share 2 | 0.6 | - | - | - | - | - | - |
| Rate of return | 5.54% | - | - | - | - | - | - |
| EPS 2 | 0.636 | 1.504 | - | 1.74 | 3.57 | 4.37 | 6.885 |
| Distribution rate | 94.3% | - | - | - | - | - | - |
| Net sales 1 | 720.9 | 820.9 | - | 903.3 | 846.5 | 1,037 | 1,326 |
| EBITDA 1 | 77.24 | 110.1 | - | 121.8 | 139 | 165.5 | 226.5 |
| EBIT 1 | 33.75 | 63.38 | - | 71.1 | 86.2 | 115.3 | 176 |
| Net income 1 | 15.22 | 35.98 | -44.46 | 38.09 | 73.36 | 87.4 | 138 |
| Net Debt 1 | 157.6 | 101.1 | - | -60.31 | -6.2 | -36.95 | -125.6 |
| Reference price 2 | 10.84 | 10.40 | 14.92 | 27.60 | 96.80 | 96.80 | 96.80 |
| Nbr of stocks (in thousands) | 23,910 | 23,910 | 22,583 | 21,847 | 19,569 | 19,569 | - |
| Announcement Date | 30/04/21 | 08/04/22 | 18/04/24 | 15/04/25 | 15/04/26 | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.23x | 2.06x | 13.58x | -.--% | 493M | |
| 22.15x | 3.63x | 12.69x | 3% | 212B | |
| -132.16x | 18.37x | 101.7x | -.--% | 118B | |
| 13.08x | 1.46x | 7.67x | 3.67% | 108B | |
| 13.48x | 2.45x | 9.24x | 6.1% | 78.59B | |
| 19.72x | 5.2x | 12.78x | 2.88% | 58.2B | |
| 22.67x | 1.87x | 11.67x | 1.29% | 44.4B | |
| 13.12x | 1.89x | 8x | 5.94% | 42.26B | |
| 20.9x | 1.59x | 10.12x | 0.89% | 40.58B | |
| 17.14x | 2.21x | 10.28x | 5.04% | 35.52B | |
| Average | 4.13x | 4.07x | 19.78x | 2.88% | 73.87B | |
| Weighted average by Cap. | -5.81x | 5.29x | 25.28x | 2.98% |
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
- Stock Market
- Stocks
- CMP Stock
- Valuation Comp S.A.
Select your edition
All financial news and data tailored to specific country editions
