|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 99.20 PLN | -2.75% |
|
+10.22% | +68.14% |
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 | 1,941 | 1,941 | - |
| Change | - | -4.06% | - | 78.95% | 221.95% | 0% | - |
| Enterprise Value (EV) 1 | 416.8 | 349.8 | 336.9 | 542.7 | 1,935 | 1,849 | 1,722 |
| Change | - | -16.07% | - | 61.05% | 256.59% | -4.44% | -6.87% |
| P/E | 17x | 6.91x | - | 15.9x | 16.5x | 21.2x | 13x |
| PBR | - | - | - | 1.33x | 2.48x | 3.62x | 2.84x |
| PEG | - | 0x | - | - | 0x | 0.4x | 0.2x |
| Capitalization / Revenue | 0.36x | 0.3x | - | 0.67x | 1.43x | 1.86x | 1.34x |
| EV / Revenue | 0.58x | 0.43x | - | 0.6x | 2.11x | 1.77x | 1.19x |
| EV / EBITDA | 5.4x | 3.18x | - | 4.45x | 13.9x | 10.9x | 7.19x |
| EV / EBIT | 12.3x | 5.52x | - | 7.63x | 21.6x | 15.9x | 9.35x |
| EV / FCF | 5.71x | 4.08x | - | - | 29.4x | 12.1x | 13.5x |
| FCF Yield | 17.5% | 24.5% | - | - | 3.41% | 8.24% | 7.38% |
| Dividend per Share 2 | 0.6 | - | - | - | - | - | - |
| Rate of return | 5.54% | - | - | - | - | - | - |
| EPS 2 | 0.636 | 1.504 | - | 1.74 | 3.57 | 4.69 | 7.61 |
| Distribution rate | 94.3% | - | - | - | - | - | - |
| Net sales 1 | 720.9 | 820.9 | - | 903.3 | 846.5 | 1,044 | 1,448 |
| EBITDA 1 | 77.24 | 110.1 | - | 121.8 | 139 | 169.1 | 239.5 |
| EBIT 1 | 33.75 | 63.38 | - | 71.1 | 86.2 | 116.1 | 184.1 |
| Net income 1 | 15.22 | 35.98 | -44.46 | 38.09 | 73.36 | 91.9 | 149.7 |
| Net Debt 1 | 157.6 | 101.1 | - | -60.31 | -6.2 | -92.2 | -219.3 |
| Reference price 2 | 10.84 | 10.40 | 14.92 | 27.60 | 99.20 | 99.20 | 99.20 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.9x | 2.17x | 14.32x | -.--% | 535M | |
| 23.16x | 3.74x | 13.06x | 2.9% | 220B | |
| -111.48x | 17.73x | 102.37x | -.--% | 110B | |
| 12.66x | 1.4x | 7.35x | 3.79% | 105B | |
| 15.37x | 2.81x | 10.61x | 5.35% | 90.13B | |
| 20.38x | 5.34x | 13.12x | 2.8% | 61.17B | |
| 15.26x | 2.23x | 9.45x | 5.12% | 49.53B | |
| 20.92x | 1.54x | 9.77x | 0.91% | 39.27B | |
| 20.19x | 1.65x | 10.09x | 1.45% | 39.19B | |
| 18.19x | 2.33x | 11.18x | 4.78% | 37.92B | |
| Average | 6.76x | 4.10x | 20.13x | 2.71% | 75.26B | |
| Weighted average by Cap. | -0.21x | 5.09x | 24.40x | 2.94% |
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
