|
Market Closed -
Warsaw S.E.
03:20:00 29/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 26,680.00 PLN | -1.11% |
|
-1.91% | +28.21% |
| 29/09 | Pepco lifts full-year profit forecast as it closes strong fourth quarter | RE |
| 22/09 | EU parcel duty boosts Sinsay online sales, LPP finance chief says | 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 | 49,962 | - | - |
| Change | - | -36.25% | 53.93% | 5.76% | 19.38% | 37% | - | - |
| Enterprise Value (EV) 1 | 29,054 | 23,057 | 32,565 | 34,607 | 42,591 | 57,380 | 57,907 | 57,674 |
| Change | - | -20.64% | 41.24% | 6.27% | 23.07% | 34.72% | 0.92% | -0.4% |
| P/E | 30.7x | 17.1x | 18x | 17.5x | 24.3x | 16.9x | 16.2x | 14.4x |
| PBR | 8.93x | 4.71x | 6.12x | 5.76x | 6.5x | 7.35x | 6.28x | 5.41x |
| PEG | - | 1.2x | 0.4x | 2.02x | -1.7x | 0.2x | 3.84x | 1.2x |
| Capitalization / Revenue | 2.1x | 1.18x | 1.66x | 1.51x | 1.58x | 1.87x | 1.62x | 1.43x |
| EV / Revenue | 2.07x | 1.45x | 1.87x | 1.71x | 1.84x | 2.14x | 1.88x | 1.66x |
| EV / EBITDA | 11.1x | 8.91x | 8.88x | 8.43x | 7.9x | 8.58x | 8.04x | 7.23x |
| EV / EBIT | 13.9x | 15.8x | 14.3x | 14.3x | 17.1x | 13.6x | 13.2x | 11.9x |
| EV / FCF | 17.3x | -43.1x | 10x | 15.7x | 28.3x | 33.4x | 24.7x | 20.5x |
| FCF Yield | 5.78% | -2.32% | 9.99% | 6.37% | 3.53% | 2.99% | 4.06% | 4.87% |
| Dividend per Share 2 | 450 | 350 | 430 | 610 | 660 | 900 | 1,024 | 1,202 |
| Rate of return | 2.83% | 3.46% | 2.76% | 3.71% | 3.36% | 3.35% | 3.81% | 4.47% |
| EPS 2 | 518.2 | 590.4 | 866.3 | 941.5 | 807 | 1,590 | 1,657 | 1,863 |
| Distribution rate | 86.8% | 59.3% | 49.6% | 64.8% | 81.8% | 56.6% | 61.8% | 64.5% |
| Net sales 1 | 14,030 | 15,927 | 17,406 | 20,194 | 23,109 | 26,781 | 30,747 | 34,828 |
| EBITDA 1 | 2,627 | 2,589 | 3,666 | 4,104 | 5,391 | 6,688 | 7,206 | 7,976 |
| EBIT 1 | 2,087 | 1,460 | 2,284 | 2,415 | 2,493 | 4,224 | 4,377 | 4,842 |
| Net income 1 | 953.5 | 1,095 | 1,607 | 1,747 | 1,500 | 2,937 | 3,064 | 3,413 |
| Net Debt 1 | -381 | 4,292 | 3,680 | 4,059 | 6,123 | 7,417 | 7,945 | 7,712 |
| Reference price 2 | 15,890.00 | 10,120.00 | 15,570.00 | 16,460.00 | 19,650.00 | 26,880.00 | 26,880.00 | 26,880.00 |
| Nbr of stocks (in thousands) | 1,852 | 1,854 | 1,855 | 1,856 | 1,856 | 1,859 | - | - |
| Announcement Date | 20/4/22 | 26/4/23 | 26/3/24 | 2/4/25 | 26/3/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.91x | 2.14x | 8.58x | 3.35% | 12.65B | |
| 26.38x | 4.01x | 14.3x | 3.38% | 198B | |
| 44.09x | 5.42x | 22.31x | 0.85% | 143B | |
| 25.96x | 2.68x | 17.15x | 0.78% | 72.83B | |
| 22.08x | 1.5x | 8.5x | 4.17% | 28.32B | |
| 37.7x | 2.11x | 8.17x | 1.9% | 24.14B | |
| 18.5x | 2.58x | 11.65x | 2% | 22.97B | |
| 14.03x | 2.74x | 10.54x | 1.68% | 22.07B | |
| 20.38x | 1.22x | 10.41x | -.--% | 14.7B | |
| 28.74x | 3.49x | 16.68x | -.--% | 12.36B | |
| Average | 25.48x | 2.79x | 12.83x | 1.81% | 55.08B | |
| Weighted average by Cap. | 30.04x | 3.75x | 15.74x | 2.06% |
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
