Valuation Masterplast Nyrt.

Stocks

Market Closed - Budapest S.E. Other stock markets 19:20:00 31/07/2026 +04			5-day change	1st Jan Change
2,830.00 ^HUF	+0.35%		+4.81%	+6.39%

06-30	An undisclosed buyer acquired 20% stake in Masterprofil Kft from Masterplast Nyrt. (BUSE:MASTERPLAST) for HUF 0.60 million.	CI
05-14	Masterplast Nyrt. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	77.9	159.8	157.9	112.8	103	130.7
Change	-	105.19%	-1.21%	-28.55%	-8.75%	26.93%
Enterprise Value (EV) ¹	88.05	212.3	216.8	176.7	175.7	189.1
Change	-	141.09%	2.15%	-18.52%	-0.58%	7.64%
P/E	13.6x	10.1x	9.07x	-7.13x	-21.3x	-8.49x
PBR	2.23x	3.35x	1.98x	1.68x	1.72x	2.13x
PEG	-	0x	-2x	0x	0.3x	-0x
Capitalization / Revenue	0.64x	0.83x	0.78x	0.78x	0.76x	0.76x
EV / Revenue	0.72x	1.11x	1.07x	1.22x	1.29x	1.1x
EV / EBITDA	8.17x	9.2x	11.3x	-28.8x	82.7x	20.7x
EV / EBIT	11.1x	11.5x	15.7x	-14.1x	-32.5x	124x
EV / FCF	6.45x	-3x	-6.65x	14.4x	-20.4x	70.8x
FCF Yield	15.5%	-33.4%	-15%	6.92%	-4.9%	1.41%
Dividend per Share ²	0.1212	0.1491	-	-	-	-
Rate of return	2.23%	1.34%	-	-	-	-
EPS ²	0.4	1.1	1.05	-0.953	-0.2911	-0.8132
Distribution rate	30.3%	13.6%	-	-	-	-
Net sales ¹	122.7	191.5	201.8	145.2	136.1	171.2
EBITDA ¹	10.77	23.07	19.27	-6.145	2.123	9.118
EBIT ¹	7.9	18.52	13.81	-12.57	-5.401	1.529
Net income ¹	5.768	15.86	15.69	-15.81	-4.825	-15
Net Debt ¹	10.14	52.43	58.91	63.84	72.7	58.38
Reference price ²	5.424	11.103	9.527	6.798	6.203	6.900
Nbr of stocks (in thousands)	14,361	14,396	16,575	16,599	16,599	18,940
Announcement Date	29/04/21	28/04/22	27/04/23	28/05/24	24/04/25	08/04/26

¹EUR in Million²EUR

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.($)
MASTERPLAST NYRT.	-	-	-	-	169M
SAINT-GOBAIN	13.87x	1.05x	6.82x	2.93%	45.74B
ASSA ABLOY AB	22.62x	2.84x	13.9x	1.94%	41.12B
CARLISLE COMPANIES INCORPORATED	19.21x	3.16x	12.99x	1.28%	14.26B
MASCO CORPORATION	15.92x	2.17x	10.91x	1.79%	14.04B
QXO, INC.	-27.54x	1.56x	16.96x	-.--%	13.8B
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.27x	4.57x	16.63x	0.89%	8.38B
AGC INC.	14.8x	0.79x	5.1x	3.45%	8.1B
SIMPSON MANUFACTURING CO., INC.	20.33x	3.08x	12.64x	0.63%	7.72B
ARMSTRONG WORLD INDUSTRIES, INC.	21.52x	4.31x	12.56x	0.8%	7.38B
Average	14.45x	2.62x	12.06x	1.52%	16.07B
Weighted average by Cap.	14.72x	2.26x	11.38x	1.89%