Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Stocks
GPW
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
Warsaw S.E.
03:20:00 31/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 104.30 PLN | -0.86% |
|
-0.67% | +60.46% |
Company Valuation: Gielda Papierów Wartosciowych w Warszawie S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,738 | 1,491 | 1,784 | 1,698 | 2,728 | 4,298 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 57.54% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,745 | 3,802 | 3,780 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 59.78% | 1.52% | -0.57% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 17.2x | 16.7x | 16.5x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.59x | 3.39x | 3.21x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.6x | 5.45x | 11.59x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.62x | 6.31x | 6.17x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.76x | 5.58x | 5.43x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 13.1x | 12.1x | 12x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 16x | 15x | 15x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 20.6x | 19.7x | 18.5x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 4.85% | 5.07% | 5.41% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 4.05 | 4.195 | 4.65 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.96% | 4.1% | 4.54% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.952 | 6.135 | 6.222 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 68% | 68.4% | 74.7% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 649.7 | 681.5 | 696.4 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 285.8 | 313.1 | 314.5 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 234.4 | 253.5 | 252.5 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 244.3 | 257.9 | 260.9 |
| Net Debt 1 | -370.8 | - | -221.1 | -368.3 | -384.3 | -553 | -496 | -517.6 |
| Reference price 2 | 41.42 | 35.52 | 42.50 | 40.45 | 65.00 | 102.40 | 102.40 | 102.40 |
| Nbr of stocks (in thousands) | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | - | - |
| Announcement Date | 18/3/22 | 12/4/23 | 10/4/24 | 25/3/25 | 23/3/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.2x | 5.76x | 13.1x | 3.96% | 1.09B | |
| 25.36x | 15.27x | 21.38x | 3.8% | 109B | |
| 22.71x | 10.31x | 15.1x | 1.29% | 94.36B | |
| 25.01x | 9.32x | 15.53x | 1.48% | 64.52B | |
| 32.87x | 5.43x | 10.88x | 1.77% | 60.98B | |
| 23.19x | 13.61x | 17.18x | 3.84% | 59.19B | |
| 29.38x | 11.3x | 18.95x | 1.13% | 58.95B | |
| 34.49x | 9.73x | 17.87x | 0.45% | 25.62B | |
| 23.74x | 9.27x | 14.65x | 2.12% | 20.17B | |
| Average | 25.99x | 10.00x | 16.07x | 2.2% | 54.82B | |
| Weighted average by Cap. | 26.34x | 11.10x | 16.85x | 2.21% |
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
- GPW Stock
- Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Select your edition
All financial news and data tailored to specific country editions
