Valuation Sanok Rubber Company Spólka Akcyjna

Stocks

Market Closed - Warsaw S.E. Other stock markets 09:25:56 24/07/2026 pm IST			5-day change	1st Jan Change
22.10 ^PLN	0.00%		+0.45%	+4.74%

28/05	Sanok Rubber Company AGM to vote on dividend of 1.20 zlotys/shr	RE
28/05	Sanok Rubber Company Spólka Akcyjna announces Annual dividend, payable on September 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	443.6	641.5	584.4	531.1	519.5	-	-
Change	-	-	-8.9%	-9.12%	-2.18%	-	-
Enterprise Value (EV) ¹	581	711.1	909.6	733.6	788	760.5	730
Change	-	-	27.92%	-19.35%	7.41%	-3.49%	-4.01%
P/E	14.9x	8.95x	-	-	-	-	-
PBR	0.88x	-	-	-	1.08x	1.02x	0.97x
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	0.38x	0.44x	0.4x	0.36x	0.34x	0.32x	0.3x
EV / Revenue	0.5x	0.49x	0.63x	0.5x	0.51x	0.47x	0.43x
EV / EBITDA	5.63x	4.7x	6.47x	4.95x	5.53x	4.75x	4.31x
EV / EBIT	14.6x	8.15x	13.9x	11.3x	13.4x	10.2x	9.01x
EV / FCF	16.2x	5.83x	52.5x	-	-32.8x	13.5x	11.3x
FCF Yield	6.17%	17.2%	1.91%	-	-3.05%	7.43%	8.84%
Dividend per Share ²	-	1.2	1.2	-	0.975	0.94	1.105
Rate of return	-	4.88%	5.13%	-	4.41%	4.25%	5%
EPS ²	1.11	2.75	-	-	-	-	-
Distribution rate	-	43.6%	-	-	-	-	-
Net sales ¹	1,172	1,446	1,446	1,470	1,549	1,629	1,712
EBITDA ¹	103.2	151.2	140.5	148.3	142.4	160	169.5
EBIT ¹	39.85	87.23	65.4	64.99	59	74.5	81
Net income	30.45	74.04	-	-	-	-	-
Net Debt ¹	137.5	69.63	325.2	202.6	268.5	241	210.5
Reference price ²	16.50	24.60	23.40	21.10	22.10	22.10	22.10
Nbr of stocks (in thousands)	26,882	26,075	24,974	25,170	23,508	-	-
Announcement Date	25/03/22	22/03/24	20/03/25	20/03/26	-	-	-

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.($)
SANOK RUBBER COMPANY SPÓLKA AKCYJNA	-	0.51x	5.53x	-	14Cr
DÄTWYLER HOLDING AG	22.92x	2.34x	11.48x	2.46%	287.22Cr
Average	22.92x	1.42x	8.51x	2.46%	150.46Cr
Weighted average by Cap.	22.92x	2.26x	11.21x	2.46%