|
Market Closed -
Warsaw S.E.
08:50:00 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 106.00 PLN | -1.85% |
|
-0.93% | +79.66% |
| 28/09 | Comp S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 29/05 | Comp unit signs two contracts as consortium leader with Poland's defense ministry | RE |
Company Valuation: Comp S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 259.2 | 248.7 | 336.9 | 603 | 2,031 | 2,031 | - |
| Change | - | -4.06% | - | 78.95% | 236.88% | 0% | - |
| Enterprise Value (EV) 1 | 416.8 | 349.8 | 336.9 | 542.7 | 2,025 | 1,994 | 1,906 |
| Change | - | -16.07% | - | 61.05% | 273.18% | -1.52% | -4.44% |
| P/E | 17x | 6.91x | - | 15.9x | 16.5x | 23.8x | 15.1x |
| PBR | - | - | - | 1.33x | 2.48x | 3.78x | 2.97x |
| PEG | - | 0x | - | - | 0x | 0.6x | 0.3x |
| Capitalization / Revenue | 0.36x | 0.3x | - | 0.67x | 1.43x | 1.96x | 1.53x |
| EV / Revenue | 0.58x | 0.43x | - | 0.6x | 2.21x | 1.92x | 1.44x |
| EV / EBITDA | 5.4x | 3.18x | - | 4.45x | 14.6x | 12.1x | 8.41x |
| EV / EBIT | 12.3x | 5.52x | - | 7.63x | 22.6x | 17.3x | 10.8x |
| EV / FCF | 5.71x | 4.08x | - | - | 30.7x | 13.1x | 15x |
| FCF Yield | 17.5% | 24.5% | - | - | 3.25% | 7.64% | 6.67% |
| Dividend per Share 2 | 0.6 | - | - | - | - | - | - |
| Rate of return | 5.54% | - | - | - | - | - | - |
| EPS 2 | 0.636 | 1.504 | - | 1.74 | 3.57 | 4.37 | 6.885 |
| Distribution rate | 94.3% | - | - | - | - | - | - |
| Net sales 1 | 720.9 | 820.9 | - | 903.3 | 846.5 | 1,037 | 1,326 |
| EBITDA 1 | 77.24 | 110.1 | - | 121.8 | 139 | 165.5 | 226.5 |
| EBIT 1 | 33.75 | 63.38 | - | 71.1 | 86.2 | 115.3 | 176 |
| Net income 1 | 15.22 | 35.98 | -44.46 | 38.09 | 73.36 | 87.4 | 138 |
| Net Debt 1 | 157.6 | 101.1 | - | -60.31 | -6.2 | -36.95 | -125.6 |
| Reference price 2 | 10.84 | 10.40 | 14.92 | 27.60 | 103.80 | 103.80 | 103.80 |
| Nbr of stocks (in thousands) | 23,910 | 23,910 | 22,583 | 21,847 | 19,569 | 19,569 | - |
| Announcement Date | 30/04/21 | 08/04/22 | 18/04/24 | 15/04/25 | 15/04/26 | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.48x | 2.21x | 14.57x | -.--% | 52Cr | |
| 25.36x | 4.08x | 14.19x | 2.67% | 24TCr | |
| 23.79x | 4.98x | 12.21x | 0.7% | 20TCr | |
| 17.03x | 1.93x | 9.96x | 2.78% | 15TCr | |
| -561.92x | 39.94x | 164.06x | -.--% | 12TCr | |
| -128.1x | 17.78x | 97.77x | -.--% | 11TCr | |
| 16.5x | 2.98x | 11.48x | 4.88% | 9.64TCr | |
| 23.56x | 6.08x | 14.93x | 2.4% | 7.07TCr | |
| 25.06x | 2.08x | 13.2x | 1.24% | 4.95TCr | |
| 15.19x | 2.19x | 9.33x | 5.14% | 4.92TCr | |
| Average | -51.01x | 8.43x | 36.17x | 1.98% | 10.89TCr | |
| Weighted average by Cap. | -56.17x | 9.08x | 37.56x | 1.97% |
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
- CMP Stock
- Valuation Comp S.A.
Select your edition
All financial news and data tailored to specific country editions
