|
Delayed
Warsaw S.E.
14:57:36 10/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 21,800.00 PLN | +1.49% |
|
+4.71% | +4.76% |
| 09-02 | LPP's Sinsay to launch online marketplace for third-party sellers | RE |
| 08-07 | Poland - Factors to Watch August 7 | RE |
Company Valuation: LPP SA
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,435 | 18,765 | 28,885 | 30,548 | 36,468 | 39,925 | - | - |
| Change | - | -36.25% | 53.93% | 5.76% | 19.38% | 9.48% | - | - |
| Enterprise Value (EV) 1 | 29,054 | 23,057 | 32,565 | 34,607 | 42,591 | 47,852 | 48,372 | 48,379 |
| Change | - | -20.64% | 41.24% | 6.27% | 23.07% | 12.35% | 1.09% | 0.01% |
| P/E | 30.7x | 17.1x | 18x | 17.5x | 24.3x | 15.1x | 13.7x | 12.1x |
| PBR | 8.93x | 4.71x | 6.12x | 5.76x | 6.5x | 5.88x | 4.96x | 4.15x |
| PEG | - | 1.2x | 0.4x | 2.02x | -1.7x | 0.2x | 1.4x | 0.9x |
| Capitalization / Revenue | 2.1x | 1.18x | 1.66x | 1.51x | 1.58x | 1.5x | 1.29x | 1.15x |
| EV / Revenue | 2.07x | 1.45x | 1.87x | 1.71x | 1.84x | 1.79x | 1.57x | 1.39x |
| EV / EBITDA | 11.1x | 8.91x | 8.88x | 8.43x | 7.9x | 7.6x | 6.89x | 6.17x |
| EV / EBIT | 13.9x | 15.8x | 14.3x | 14.3x | 17.1x | 12.5x | 11.5x | 10.3x |
| EV / FCF | 17.3x | -43.1x | 10x | 15.7x | 28.3x | 29.4x | 20.1x | 15.3x |
| FCF Yield | 5.78% | -2.32% | 9.99% | 6.37% | 3.53% | 3.41% | 4.97% | 6.55% |
| Dividend per Share 2 | 450 | 350 | 430 | 610 | 660 | 920.1 | 973.7 | 1,175 |
| Rate of return | 2.83% | 3.46% | 2.76% | 3.71% | 3.36% | 4.28% | 4.53% | 5.47% |
| EPS 2 | 518.2 | 590.4 | 866.3 | 941.5 | 807 | 1,426 | 1,571 | 1,772 |
| Distribution rate | 86.8% | 59.3% | 49.6% | 64.8% | 81.8% | 64.5% | 62% | 66.3% |
| Net sales 1 | 14,030 | 15,927 | 17,406 | 20,194 | 23,109 | 26,696 | 30,865 | 34,737 |
| EBITDA 1 | 2,627 | 2,589 | 3,666 | 4,104 | 5,391 | 6,295 | 7,020 | 7,845 |
| EBIT 1 | 2,087 | 1,460 | 2,284 | 2,415 | 2,493 | 3,826 | 4,203 | 4,698 |
| Net income 1 | 953.5 | 1,095 | 1,607 | 1,747 | 1,500 | 2,631 | 2,941 | 3,312 |
| Net Debt 1 | -381 | 4,292 | 3,680 | 4,059 | 6,123 | 7,927 | 8,447 | 8,454 |
| Reference price 2 | 15,890.00 | 10,120.00 | 15,570.00 | 16,460.00 | 19,650.00 | 21,480.00 | 21,480.00 | 21,480.00 |
| Nbr of stocks (in thousands) | 1,852 | 1,854 | 1,855 | 1,856 | 1,856 | 1,859 | - | - |
| Announcement Date | 20/04/22 | 26/04/23 | 26/03/24 | 02/04/25 | 26/03/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.06x | 1.79x | 7.6x | 4.28% | 10.76B | |
| 25.09x | 3.83x | 13.61x | 3.55% | 197B | |
| 40.02x | 4.91x | 20.35x | 0.94% | 134B | |
| 26.11x | 2.65x | 17.08x | 0.79% | 71.96B | |
| 44.56x | 2.53x | 9.72x | 1.47% | 33.09B | |
| 21.31x | 1.45x | 8.18x | 4.37% | 27.87B | |
| 18.53x | 2.57x | 11.45x | 1.93% | 23.19B | |
| 14.34x | 2.8x | 10.75x | 1.64% | 22.67B | |
| 20.83x | 1.24x | 10.57x | -.--% | 15.02B | |
| 6.44x | 0.4x | 3.75x | 3.23% | 7.5B | |
| Average | 23.23x | 2.42x | 11.31x | 2.22% | 54.29B | |
| Weighted average by Cap. | 28.59x | 3.49x | 14.66x | 2.22% |
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
- LPP Stock
- Valuation LPP SA
Select your edition
All financial news and data tailored to specific country editions
