Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Stocks
GPW
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 86.55 PLN | +3.53% |
|
+5.10% | +33.15% |
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 | 3,633 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 33.15% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,080 | 3,137 | 3,115 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 31.39% | 1.85% | -0.69% |
| P/E Ratio | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 16.5x | 15.6x | 14.7x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.04x | 2.86x | 2.71x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 1.3x | 2.73x | 2.51x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 5.68x | 5.71x | 5.49x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 4.81x | 4.93x | 4.71x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 12.3x | 11x | 10.4x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 13.7x | 14.4x | 13.5x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 12.7x | 19.2x | 18.4x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 7.86% | 5.21% | 5.43% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.533 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 4.08% | 4.5% | 4.93% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.248 | 5.548 | 5.872 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 67.3% | 70.2% | 72.7% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 640 | 636.2 | 661.4 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 250.7 | 283.9 | 299.6 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 225 | 217.7 | 230.3 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 210 | 232.9 | 246.3 |
| 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 | 86.55 | 86.55 | 86.55 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.49x | 4.81x | 12.28x | 4.08% | 991M | |
| 22.65x | 13.78x | 19.31x | 4.47% | 97.67B | |
| 28.84x | 7.94x | 14.53x | 0.58% | 21.55B | |
| 66.97x | 31.65x | 48.71x | 0.46% | 17.34B | |
| 27.76x | 10.36x | 17.56x | 2.88% | 13.61B | |
| 56.64x | 32.65x | 44.47x | 0.92% | 7.65B | |
| 18.69x | 6.81x | 11.31x | 4.13% | 6.74B | |
| 39.71x | 14.38x | 40.6x | 1.59% | 4.41B | |
| 16.74x | -1111.61x | -2392.73x | - | 4.11B | |
| 20.47x | 12.8x | 13.8x | 4.16% | 3.2B | |
| Average | 31.50x | -97.64x | -217.02x | 2.59% | 17.73B | |
| Weighted average by Cap. | 29.66x | -11.03x | -33.26x | 3.21% |
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
