|
Market Closed -
Warsaw S.E.
09:50:00 30/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 153.60 PLN | +0.13% |
|
+3.23% | +42.49% |
| 26/08 | AB S.A. Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026 | CI |
| 10/08 | AB S.A. Announces Management Changes, Effective October 1, 2026 | CI |
Company Valuation: AB SA
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 904 | 612.7 | 989.1 | 1,599 | 1,531 | 2,318 | - | - |
| Change | - | -32.23% | 61.44% | 61.62% | -4.2% | 51.36% | - | - |
| Enterprise Value (EV) 1 | 1,119 | 937.9 | 989.1 | 1,696 | 1,608 | 2,378 | 2,231 | 2,175 |
| Change | - | -16.15% | 5.46% | 71.43% | -5.18% | 47.92% | -6.21% | -2.48% |
| P/E | 7.33x | 4.07x | 5.25x | 9.16x | 8.81x | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.2x | 0.2x | -1.37x | -48.59x | - | - | - |
| Capitalization / Revenue | 0.07x | 0.04x | 0.05x | 0.11x | 0.1x | 0.14x | 0.15x | 0.14x |
| EV / Revenue | 0.09x | 0.07x | 0.05x | 0.12x | 0.11x | 0.15x | 0.14x | 0.13x |
| EV / EBITDA | 6.12x | 4.05x | - | 5.49x | 5.57x | 6.46x | 6.56x | 6.49x |
| EV / EBIT | 6.75x | 4.41x | - | 5.93x | 6.02x | 6.74x | 6.84x | 6.77x |
| EV / FCF | -5.02x | -33.9x | - | 7.43x | 15.4x | 14.2x | 7.4x | 10.8x |
| FCF Yield | -19.9% | -2.95% | - | 13.5% | 6.5% | 7.02% | 13.5% | 9.29% |
| Dividend per Share 2 | 1 | 0.9972 | - | 2 | 3 | 6.45 | 7.49 | 7.05 |
| Rate of return | 1.79% | 2.62% | - | 1.98% | 3.09% | 4.36% | 5.06% | 4.76% |
| EPS 2 | 7.64 | 9.34 | 11.82 | 11.03 | 11.01 | - | - | - |
| Distribution rate | 13.1% | 10.7% | - | 18.1% | 27.2% | - | - | - |
| Net sales 1 | 13,074 | 14,031 | 19,226 | 14,658 | 14,931 | 16,281 | 15,766 | 16,318 |
| EBITDA 1 | 182.8 | 231.4 | - | 308.6 | 288.9 | 368.2 | 340.1 | 334.9 |
| EBIT 1 | 165.8 | 212.5 | - | 285.7 | 267 | 353.1 | 326.1 | 321.2 |
| Net income 1 | 123.7 | 151.1 | - | 174.7 | 173.9 | 234.7 | 220.7 | 218.4 |
| Net Debt 1 | 214.5 | 325.2 | - | 97.02 | 76.31 | 60.3 | -87.3 | -142.7 |
| Reference price 2 | 56.00 | 38.00 | 62.00 | 101.00 | 97.00 | 148.00 | 148.00 | 148.00 |
| Nbr of stocks (in thousands) | 16,143 | 16,123 | 15,953 | 15,827 | 15,787 | 15,661 | - | - |
| Announcement Date | 21/09/21 | 20/09/22 | 23/01/24 | 06/01/25 | 21/01/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.15x | 6.46x | 4.36% | 59Cr | |
| 17.49x | 1.48x | 11.7x | 0.6% | 27TCr | |
| 5.18x | 3.14x | 3.84x | -.--% | 17TCr | |
| 16.27x | 7.07x | 12.62x | 0.47% | 15TCr | |
| 15.05x | 6.25x | 11.16x | 0.18% | 14TCr | |
| 19.73x | 1.86x | 9.54x | 1.03% | 7.31TCr | |
| 130.25x | 8.05x | 35.5x | -.--% | 4.23TCr | |
| 25.67x | 4.59x | 13.91x | 1.05% | 3.91TCr | |
| 11.86x | 0.36x | 10.18x | 5.98% | 3.76TCr | |
| 29.77x | 5.22x | 17.82x | 1.41% | 3.72TCr | |
| Average | 30.14x | 3.82x | 13.27x | 1.51% | 9.5TCr | |
| Weighted average by Cap. | 20.59x | 3.88x | 11.55x | 0.68% |
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
- ABE Stock
- Valuation AB SA
Select your edition
All financial news and data tailored to specific country editions
