Valuation CompX International Inc.

Stocks

Delayed NYSE 18:21:39 29/10/2026 +04			5-day change	1st Jan Change
35.83 ^USD	-0.33%		+0.06%	+53.98%

08-05	Tranche Update on CompX International Inc.'s Equity Buyback Plan announced on August 16, 2007.	CI
08-05	Tranche Update on CompX International Inc.'s Equity Buyback Plan announced on November 13, 2000.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	177.2	278.8	227.4	311.3	322.1	286.8
Change	-	57.33%	-18.41%	36.87%	3.48%	-10.98%
Enterprise Value (EV) ¹	106.5	202.2	167.5	234.5	261.3	232.7
Change	-	89.76%	-17.13%	39.99%	11.43%	-10.98%
P/E	17.2x	16.8x	10.9x	13.8x	19.4x	14.7x
PBR	1.06x	1.62x	1.44x	1.84x	2.2x	2.07x
PEG	-	0.3x	0.4x	1.61x	-0.7x	0.8x
Capitalization / Revenue	1.55x	1.98x	1.37x	1.93x	2.21x	1.81x
EV / Revenue	0.93x	1.44x	1.01x	1.45x	1.79x	1.47x
EV / EBITDA	6.81x	8.3x	5.7x	7.98x	12.6x	8.86x
EV / EBIT	9.02x	9.85x	6.59x	9.22x	15.4x	10.3x
EV / FCF	9.87x	71.5x	19.1x	11.3x	15.5x	16.8x
FCF Yield	10.1%	1.4%	5.24%	8.81%	6.44%	5.94%
Dividend per Share ²	0.4	0.8	1	1	1.2	1.2
Rate of return	2.81%	3.56%	5.41%	3.96%	4.59%	5.16%
EPS ²	0.8293	1.335	1.69	1.835	1.347	1.581
Distribution rate	48.2%	59.9%	59.2%	54.5%	89.1%	75.9%
Net sales ¹	114.5	140.8	166.6	161.3	145.9	158.3
EBITDA ¹	15.64	24.36	29.41	29.41	20.71	26.26
EBIT ¹	11.82	20.53	25.44	25.44	17.02	22.6
Net income ¹	10.32	16.57	20.87	22.59	16.59	19.48
Net Debt ¹	-70.64	-76.58	-59.9	-76.75	-60.78	-54.1
Reference price ²	14.23	22.47	18.48	25.28	26.15	23.27
Nbr of stocks (in thousands)	12,451	12,406	12,307	12,314	12,319	12,323
Announcement Date	03/03/21	02/03/22	01/03/23	28/02/24	05/03/25	04/03/26

¹USD in Million²USD

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.($)
COMPX INTERNATIONAL INC.	-	-	-	-	444M
PARKER-HANNIFIN CORPORATION	29.45x	5.26x	19.18x	0.89%	115B
ATLAS COPCO AB	31.03x	4.87x	18.38x	1.72%	88.57B
W.W. GRAINGER, INC.	28.84x	3.29x	19.03x	0.72%	63.15B
FASTENAL COMPANY	40.5x	6.32x	27.89x	1.88%	59.03B
KEYSIGHT TECHNOLOGIES, INC.	39.31x	7.96x	23.3x	-.--%	57.12B
FANUC CORPORATION	24.58x	4.73x	16.3x	2.43%	34.54B
INGERSOLL RAND INC.	30.12x	3.98x	15.01x	0.11%	29.27B
DOVER CORPORATION	22.9x	3.31x	14.27x	1.02%	27.66B
SMC CORPORATION	18.89x	3.19x	10.28x	1.59%	26.13B
Average	29.51x	4.77x	18.18x	1.15%	50.09B
Weighted average by Cap.	30.87x	5.05x	19.34x	1.14%