Valuation Masterplast Nyrt.

Stocks

Delayed Budapest S.E. 07:44:47 08/10/26 pm AEDT			5-day change	1st Jan Change
2,900.00 ^HUF	0.00%		-2.03%	+9.02%

13/08	European Commission Initiates Investigation Against Masterplast Nyrt. Concerning Possible Circumvention of Anti-Dumping Measures Applicable to Imports of Open Mesh Fabrics Originating in the People?s Republic of China	CI
30/07	Masterplast Nyrt. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	29/4/21	28/4/22	27/4/23	28/5/24	24/4/25	8/4/26

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.	-	-	-	-	168M
FERGUSON ENTERPRISES INC.	19.5x	1.41x	13.48x	1.69%	41.6B
ASSA ABLOY AB	21.68x	2.74x	13.44x	2.02%	37.7B
SAINT-GOBAIN	11x	0.88x	5.7x	3.62%	35.46B
GEBERIT AG	27.19x	5.46x	18.5x	2.54%	20.49B
KINGSPAN GROUP PLC	23.08x	1.96x	14.21x	0.64%	20.02B
MASCO CORPORATION	15.34x	2.11x	10.52x	1.86%	13.53B
CARLISLE COMPANIES INCORPORATED	17.1x	2.85x	11.75x	1.45%	12.61B
QXO, INC.	-19.12x	1.39x	15.72x	3.23%	11.73B
ADVANCED DRAINAGE SYSTEMS, INC.	20.3x	3.2x	10.58x	0.63%	9.51B
Average	15.12x	2.45x	12.65x	1.96%	20.28B
Weighted average by Cap.	16.92x	2.25x	12.38x	2.11%