|
Market Closed -
Warsaw S.E.
01:55:42 03/10/26 am AEST
|
5-day change | 1st Jan Change | ||
| 95.30 PLN | +1.17% |
|
-1.55% | +61.53% |
| 29/09 | Comp S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 30/05 | Comp unit signs two contracts as consortium leader with Poland's defense ministry | RE |
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 | 1,865 | 1,865 | - |
| Change | - | -4.06% | - | 78.95% | 209.29% | 0% | - |
| Enterprise Value (EV) 1 | 416.8 | 349.8 | 336.9 | 542.7 | 1,859 | 1,828 | 1,739 |
| Change | - | -16.07% | - | 61.05% | 242.52% | -1.65% | -4.85% |
| P/E | 17x | 6.91x | - | 15.9x | 16.5x | 21.8x | 13.8x |
| PBR | - | - | - | 1.33x | 2.48x | 3.47x | 2.73x |
| PEG | - | 0x | - | - | 0x | 0.5x | 0.2x |
| Capitalization / Revenue | 0.36x | 0.3x | - | 0.67x | 1.43x | 1.8x | 1.41x |
| EV / Revenue | 0.58x | 0.43x | - | 0.6x | 2.03x | 1.76x | 1.31x |
| EV / EBITDA | 5.4x | 3.18x | - | 4.45x | 13.4x | 11x | 7.68x |
| EV / EBIT | 12.3x | 5.52x | - | 7.63x | 20.7x | 15.9x | 9.88x |
| EV / FCF | 5.71x | 4.08x | - | - | 28.2x | 12x | 13.7x |
| FCF Yield | 17.5% | 24.5% | - | - | 3.55% | 8.34% | 7.31% |
| 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 | 95.30 | 95.30 | 95.30 |
| Nbr of stocks (in thousands) | 23,910 | 23,910 | 22,583 | 21,847 | 19,569 | 19,569 | - |
| Announcement Date | 30/4/21 | 8/4/22 | 18/4/24 | 15/4/25 | 15/4/26 | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.74x | 2.03x | 13.37x | -.--% | 480M | |
| 21.86x | 3.6x | 12.56x | 3.04% | 210B | |
| 22.46x | 4.73x | 11.6x | 0.74% | 193B | |
| 14.77x | 1.61x | 8.44x | 3.25% | 119B | |
| -602.19x | 42.83x | 175.97x | -.--% | 124B | |
| -134.17x | 18.65x | 103.28x | -.--% | 120B | |
| 13.47x | 2.43x | 9.22x | 6.1% | 78.1B | |
| 19.46x | 5.19x | 12.74x | 2.88% | 58.18B | |
| -17.53x | 7.42x | 12.62x | -.--% | 49.43B | |
| 22.77x | 1.89x | 11.94x | 1.37% | 44.75B | |
| Average | -60.83x | 9.04x | 37.17x | 1.74% | 99.69B | |
| Weighted average by Cap. | -78.19x | 10.40x | 42.92x | 1.88% |
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
