|
Market Closed -
Warsaw S.E.
09:25:42 15/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 46.95 PLN | +1.40% |
|
-2.80% | -24.88% |
| 29/05 | Amica Q1 net profit at 4.2 mln zlotys | RE |
| 29/05 | Amica S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: Amica S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 862 | 581.5 | 636.7 | 398.1 | 479.5 | 360.2 | - | - |
| Change | - | -32.54% | 9.5% | -37.47% | 20.42% | -24.88% | - | - |
| Enterprise Value (EV) 1 | 1,165 | 581.5 | 714.4 | 503.6 | 530.8 | 462 | 423.7 | 489.2 |
| Change | - | -50.1% | 22.86% | -29.5% | 5.38% | -12.96% | -8.27% | 15.44% |
| P/E | - | -60.2x | - | 30.2x | - | 9.91x | 9.1x | - |
| PBR | - | 0.53x | - | 0.38x | - | 0.35x | 0.36x | - |
| PEG | - | - | - | - | - | - | 1.03x | - |
| Capitalization / Revenue | 0.25x | 0.17x | 0.22x | 0.15x | 0.2x | 0.14x | 0.13x | 0.12x |
| EV / Revenue | 0.34x | 0.17x | 0.25x | 0.2x | 0.22x | 0.18x | 0.16x | 0.17x |
| EV / EBITDA | 5.4x | 6.63x | 5.21x | 4.02x | 3.95x | 3.44x | 2.97x | 2.99x |
| EV / EBIT | 7.77x | 32.1x | 8.58x | 7.75x | 7.2x | 6.14x | 5.06x | 4.8x |
| EV / FCF | - | - | 16.2x | 8.99x | 6.85x | -6.79x | 21.2x | 18.8x |
| FCF Yield | - | - | 6.16% | 11.1% | 14.6% | -14.7% | 4.72% | 5.32% |
| Dividend per Share 2 | - | 3.5 | - | 2.5 | 2 | 2.185 | 2.51 | 2.92 |
| Rate of return | - | 4.62% | - | 4.82% | 3.2% | 4.65% | 5.35% | 6.22% |
| EPS 2 | - | -1.26 | - | 1.72 | - | 4.74 | 5.16 | - |
| Distribution rate | - | -278% | - | 145% | - | 46.1% | 48.6% | - |
| Net sales 1 | 3,434 | 3,416 | 2,838 | 2,574 | 2,411 | 2,515 | 2,673 | 2,889 |
| EBITDA 1 | 215.8 | 87.7 | 137.1 | 125.4 | 134.4 | 134.3 | 142.8 | 163.5 |
| EBIT 1 | 149.9 | 18.1 | 83.3 | 65 | 73.7 | 75.2 | 83.8 | 102 |
| Net income 1 | 111.7 | -8.1 | -4 | 13.2 | 17.5 | 32.85 | 46.55 | 67 |
| Net Debt 1 | 303.4 | - | 77.7 | 105.5 | 51.3 | 101.8 | 63.57 | 129 |
| Reference price 2 | 113.00 | 75.80 | 83.00 | 51.90 | 62.50 | 46.95 | 46.95 | 46.95 |
| Nbr of stocks (in thousands) | 7,628 | 7,671 | 7,671 | 7,671 | 7,671 | 7,671 | - | - |
| Announcement Date | 31/03/22 | 31/03/23 | 02/04/24 | 11/04/25 | 10/04/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.18x | 3.4x | 4.72% | 9.44Cr | |
| 7.75x | 1.16x | 5.41x | 7.4% | 3.22TCr | |
| 12.86x | 0.31x | 5.2x | 4.29% | 527.04Cr | |
| 10.15x | 1.67x | 6.56x | 3.38% | 523.25Cr | |
| 15.33x | 1.04x | 10.76x | 0.65% | 459.11Cr | |
| 13.46x | 1.01x | 7.99x | 2.11% | 430.49Cr | |
| 15.93x | - | - | 5.01% | 255.72Cr | |
| 14.32x | 1.6x | 11.44x | 5.8% | 238.59Cr | |
| 15.74x | 0.48x | 7.88x | 2.84% | 221.68Cr | |
| 22.38x | - | - | 1.91% | 204.06Cr | |
| Average | 14.21x | 0.93x | 7.33x | 3.81% | 608.98Cr | |
| Weighted average by Cap. | 10.76x | 1.09x | 6.48x | 5.39% |
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
- AMC Stock
- Valuation Amica S.A.
Select your edition
All financial news and data tailored to specific country editions
