Valuation Inter Cars S.A.

Equities

Market Closed - Warsaw S.E. Other stock markets 09:25:42 05/06/2026 pm IST			5-day change	1st Jan Change
800.00 ^PLN	-1.23%		-2.44%	+42.60%

18/05	Inter Cars Q1 net profit at 211.3 million zlotys	RE
18/05	Inter Cars S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,702	6,531	8,558	7,382	7,864	11,214	-	-
Change	-	-2.54%	31.02%	-13.74%	6.54%	42.6%	-	-
Enterprise Value (EV) ¹	7,941	6,531	10,309	9,505	10,292	14,101	13,258	13,286
Change	-	-17.75%	57.84%	-7.81%	8.29%	37.01%	-5.98%	0.22%
P/E ratio	9.58x	8.76x	12.2x	10.2x	9.83x	12.2x	10x	8.44x
PBR	2.17x	-	1.93x	1.44x	-	-	-	-
PEG	-	1.33x	-2.01x	3.38x	0.8x	0.8x	0.5x	0.4x
Capitalization / Revenue	0.55x	0.43x	0.47x	0.38x	0.37x	0.47x	0.43x	0.39x
EV / Revenue	0.65x	0.43x	0.57x	0.49x	0.49x	0.6x	0.51x	0.47x
EV / EBITDA	7.65x	5.46x	8.47x	7.51x	7.23x	8.33x	7.13x	6.49x
EV / EBIT	8.74x	6.27x	9.96x	8.98x	8.85x	10.1x	8.46x	7.72x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.42	-	0.71	-	-	1.42	1.42	-
Rate of return	0.3%	-	0.12%	-	-	0.18%	0.18%	-
EPS ²	49.38	52.63	49.43	50.92	57.08	65.41	79.72	94.83
Distribution rate	2.88%	-	1.44%	-	-	2.17%	1.78%	-
Net sales ¹	12,242	15,285	18,030	19,473	21,216	23,659	26,014	28,444
EBITDA ¹	1,039	1,197	1,218	1,266	1,424	1,692	1,858	2,048
EBIT ¹	908.7	1,042	1,035	1,059	1,163	1,394	1,567	1,720
Net income ¹	699.6	745.7	700.3	721.5	806.4	991.4	1,140	1,283
Net Debt ¹	1,240	-	1,752	2,123	2,428	2,887	2,043	2,072
Reference price ²	473.00	461.00	604.00	521.00	561.00	800.00	800.00	800.00
Nbr of stocks (in thousands)	14,168	14,168	14,168	14,168	14,018	14,018	-	-
Announcement Date	28/04/22	27/04/23	09/05/24	30/04/25	28/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTER CARS S.A.	12.23x	0.6x	8.33x	0.18%	305.09Cr
GENUINE PARTS COMPANY	13.86x	0.69x	8.33x	4.32%	1.35TCr
LKQ CORPORATION	11.18x	0.69x	6.49x	-	642.58Cr
INCHCAPE PLC	9.53x	0.37x	4.99x	4.32%	387.77Cr
SUPPLY NETWORK LIMITED	29.08x	3.46x	17.58x	2.46%	97Cr
YELLOW HAT LTD.	12.36x	-	-	-	89Cr
CENTRAL AUTOMOTIVE PRODUCTS LTD.	13.21x	-	-	2.7%	72Cr
RELAIS GROUP OYJ	14.82x	1.12x	7.05x	2.31%	33Cr
BAPCOR LIMITED	-1.78x	0.3x	3.96x	0.65%	20Cr
Average	12.72x	1.03x	8.10x	2.42%	332.95Cr
Weighted average by Cap.	12.90x	0.73x	7.73x	3.57%