Valuation LPP SA

Stocks

Delayed Warsaw S.E. Other stock markets 04:20:01 21/07/2026 pm IST			5-day change	1st Jan Change
19,970.00 ^PLN	+0.30%		+1.53%	-4.13%

15/06	JP Morgan Downgrades LPP to Underweight, Reduces PT	MT
11/06	LPP SA, Q1 2027 Earnings Call, Jun 11, 2026

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	29,435	18,765	28,885	30,548	36,468	37,007	-	-
Change	-	-36.25%	53.93%	5.76%	19.38%	1.48%	-	-
Enterprise Value (EV) ¹	29,054	23,057	32,565	34,607	42,591	44,699	45,454	45,461
Change	-	-20.64%	41.24%	6.27%	23.07%	4.95%	1.69%	0.01%
P/E	30.7x	17.1x	18x	17.5x	24.3x	14.2x	12.7x	11.1x
PBR	8.93x	4.71x	6.12x	5.76x	6.5x	5.49x	4.61x	3.86x
PEG	-	1.2x	0.4x	2.02x	-1.7x	0.2x	1.1x	0.8x
Capitalization / Revenue	2.1x	1.18x	1.66x	1.51x	1.58x	1.41x	1.24x	1.06x
EV / Revenue	2.07x	1.45x	1.87x	1.71x	1.84x	1.71x	1.53x	1.3x
EV / EBITDA	11.1x	8.91x	8.88x	8.43x	7.9x	7.16x	6.45x	5.75x
EV / EBIT	13.9x	15.8x	14.3x	14.3x	17.1x	11.8x	10.7x	9.56x
EV / FCF	17.3x	-43.1x	10x	15.7x	28.3x	21.7x	17.3x	13x
FCF Yield	5.78%	-2.32%	9.99%	6.37%	3.53%	4.61%	5.77%	7.67%
Dividend per Share ²	450	350	430	610	660	911.5	964.9	1,185
Rate of return	2.83%	3.46%	2.76%	3.71%	3.36%	4.58%	4.85%	5.95%
EPS ²	518.2	590.4	866.3	941.5	807	1,405	1,570	1,797
Distribution rate	86.8%	59.3%	49.6%	64.8%	81.8%	64.9%	61.4%	65.9%
Net sales ¹	14,030	15,927	17,406	20,194	23,109	26,179	29,730	34,963
EBITDA ¹	2,627	2,589	3,666	4,104	5,391	6,244	7,042	7,901
EBIT ¹	2,087	1,460	2,284	2,415	2,493	3,796	4,239	4,753
Net income ¹	953.5	1,095	1,607	1,747	1,500	2,620	2,893	3,289
Net Debt ¹	-381	4,292	3,680	4,059	6,123	7,692	8,447	8,454
Reference price ²	15,890.00	10,120.00	15,570.00	16,460.00	19,650.00	19,910.00	19,910.00	19,910.00
Nbr of stocks (in thousands)	1,852	1,854	1,855	1,856	1,856	1,859	-	-
Announcement Date	20/04/22	26/04/23	26/03/24	02/04/25	26/03/26	-	-	-

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.($)
LPP SA	14.17x	1.71x	7.16x	4.58%	974.48Cr
INDITEX	24.54x	3.78x	13.36x	3.63%	19TCr
FAST RETAILING CO., LTD.	47.9x	5.88x	24.53x	0.78%	15TCr
ROSS STORES, INC.	30.24x	2.88x	19.26x	0.76%	7.56TCr
KERING	44.64x	2.72x	10.71x	1.38%	3.55TCr
TAPESTRY, INC.	20.73x	3.74x	14.96x	1.13%	2.85TCr
HENNES & MAURITZ AB	20.93x	1.41x	7.99x	4.48%	2.69TCr
NEXT PLC	18.74x	2.59x	11.52x	1.91%	2.28TCr
BURLINGTON STORES, INC.	30.42x	1.77x	14.96x	-.--%	2.19TCr
THE GAP, INC.	7.44x	0.38x	3.62x	3.45%	715.64Cr
Average	25.98x	2.69x	12.81x	2.21%	5.67TCr
Weighted average by Cap.	31.93x	3.83x	16.50x	2.08%