Valuation Inter Cars S.A.

Equities

Market Closed - Warsaw S.E. Other stock markets 10:25:42 06/02/2026 pm IST			5-day change	1st Jan Change
603.00 ^PLN	-1.79%		-4.89%	+7.49%

09/01	Inter Cars December 2025 sales revenue at 1.57 bln zlotys	RE
16/12	Inter Cars S.A., Q3 2025 Earnings Call, Nov 18, 2025

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,344	6,702	6,531	8,558	7,382	8,453	8,453	-
Change	-	100.42%	-2.54%	31.02%	-13.74%	14.51%	0%	-
Enterprise Value (EV) ¹	4,781	7,941	6,531	10,309	9,505	10,458	10,323	10,019
Change	-	66.11%	-17.75%	57.84%	-7.81%	10.04%	-1.3%	-2.94%
P/E ratio	10x	9.58x	8.76x	12.2x	10.2x	10.9x	9.59x	8.59x
PBR	1.4x	2.17x	-	1.93x	1.44x	-	-	-
PEG	-	0x	1.33x	-2.01x	3.38x	1.33x	0.7x	0.7x
Capitalization / Revenue	0.37x	0.55x	0.43x	0.47x	0.38x	0.4x	0.36x	0.35x
EV / Revenue	0.52x	0.65x	0.43x	0.57x	0.49x	0.49x	0.44x	0.41x
EV / EBITDA	7.49x	7.65x	5.46x	8.47x	7.51x	7.49x	6.5x	5.85x
EV / EBIT	9.43x	8.74x	6.27x	9.96x	8.98x	9.14x	7.84x	7.15x
EV / FCF	-	-161x	-	85x	-73.9x	59.4x	184x	52.2x
FCF Yield	-	-0.62%	-	1.18%	-1.35%	1.68%	0.54%	1.92%
Dividend per Share ²	-	1.42	-	0.71	-	1.42	1.489	1.637
Rate of return	-	0.3%	-	0.12%	-	0.24%	0.25%	0.27%
EPS ²	23.53	49.38	52.63	49.43	50.92	55.1	62.86	70.22
Distribution rate	-	2.88%	-	1.44%	-	2.58%	2.37%	2.33%
Net sales ¹	9,159	12,242	15,285	18,030	19,473	21,169	23,330	24,374
EBITDA ¹	638.2	1,039	1,197	1,218	1,266	1,396	1,587	1,713
EBIT ¹	507.1	908.7	1,042	1,035	1,059	1,145	1,316	1,402
Net income ¹	333.3	699.6	745.7	700.3	721.5	774.5	941.2	1,033
Net Debt ¹	1,437	1,240	-	1,752	2,123	2,006	1,870	1,566
Reference price ²	236.00	473.00	461.00	604.00	521.00	603.00	603.00	603.00
Nbr of stocks (in thousands)	14,168	14,168	14,168	14,168	14,168	14,018	14,018	-
Announcement Date	21/04/21	28/04/22	27/04/23	09/05/24	30/04/25	-	-	-

¹PLN in Million²PLN

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.($)
INTER CARS S.A.	10.94x	0.49x	7.49x	0.24%	236.82Cr
GENUINE PARTS COMPANY	22.56x	1x	12.07x	2.77%	2.07TCr
LKQ CORPORATION	13.34x	0.92x	8.22x	-	885.13Cr
INCHCAPE PLC	11.27x	0.4x	5.3x	3.77%	406.23Cr
SUPPLY NETWORK LIMITED	32.83x	3.95x	19.85x	2.25%	107.72Cr
YELLOW HAT LTD.	11.71x	-	-	-	90Cr
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.85x	-	-	2.68%	73Cr
BAPCOR LIMITED	18.33x	0.59x	4.6x	7.38%	43Cr
Average	16.73x	1.22x	9.59x	3.18%	488.55Cr
Weighted average by Cap.	18.40x	0.97x	10.27x	2.75%