Valuation Tax-Net S.A.

Stocks

End-of-day quote Warsaw S.E. 27/08/2026			5-day change	1st Jan Change
1.670 ^PLN	+1.21%		+1.21%	-21.96%

14/08	Tax-Net S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
15/05	Tax-Net S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3.823	6.098	7.036	9.147	6.191	5.019
Change	-	59.51%	15.38%	30%	-32.31%	-18.94%
Enterprise Value (EV) ¹	3.872	5.805	5.987	7.06	5.236	4.109
Change	-	49.94%	3.14%	17.93%	-25.84%	-21.53%
P/E	7.69x	-10.1x	9.73x	20.1x	38.9x	-171x
PBR	0.94x	1.75x	1.67x	2.18x	2.14x	1.75x
PEG	-	0x	-0x	-0.5x	-0.6x	1x
Capitalization / Revenue	0.39x	0.62x	0.64x	0.75x	0.46x	0.34x
EV / Revenue	0.39x	0.59x	0.55x	0.58x	0.39x	0.27x
EV / EBITDA	3.2x	6.9x	4.84x	11x	11.3x	10.2x
EV / EBIT	4.7x	13.2x	6.31x	16.8x	20.4x	31.4x
EV / FCF	5.6x	22.4x	9.36x	13.8x	12.6x	20.2x
FCF Yield	17.9%	4.46%	10.7%	7.26%	7.96%	4.94%
Dividend per Share ²	-	-	0.2	0.62	-	-
Rate of return	-	-	6.67%	15.9%	-	-
EPS ²	0.212	-0.2562	0.3084	0.1939	0.0679	-0.0125
Distribution rate	-	-	64.8%	320%	-	-
Net sales ¹	9.918	9.759	10.93	12.19	13.57	14.97
EBITDA ¹	1.208	0.8418	1.237	0.6437	0.4649	0.4044
EBIT ¹	0.8235	0.4403	0.9489	0.421	0.2573	0.131
Net income ¹	0.4972	-0.6009	0.7234	0.4549	0.1593	-0.0293
Net Debt ¹	0.0488	-0.2926	-1.049	-2.086	-0.9556	-0.91
Reference price ²	1.630	2.600	3.000	3.900	2.640	2.140
Nbr of stocks (in thousands)	2,345	2,345	2,345	2,345	2,345	2,345
Announcement Date	26/05/21	25/05/22	12/05/23	17/05/24	16/05/25	19/05/26

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.($)
TAX-NET S.A.	-	-	-	-	10.53L
CINTAS CORPORATION	37.19x	6.78x	24.07x	0.92%	8.17TCr
JACOBS SOLUTIONS INC.	39.66x	1.31x	14.14x	0.94%	1.76TCr
BUREAU VERITAS SA	20.13x	2.06x	10.14x	3.66%	1.42TCr
INTERTEK GROUP PLC	25.42x	2.84x	12.15x	2.94%	1.22TCr
ALS LIMITED	25.22x	3.52x	13.53x	2.29%	817.43Cr
ISS A/S	15.56x	0.66x	9.31x	1.38%	708.93Cr
GENPACT LIMITED	10.58x	1.24x	6.63x	1.98%	630.63Cr
EXLSERVICE HOLDINGS, INC.	22.47x	2.42x	11.42x	-.--%	578.86Cr
DKSH HOLDING AG	18.72x	0.4x	9.34x	3.98%	534.1Cr
Average	23.88x	2.36x	12.30x	2.01%	1.58TCr
Weighted average by Cap.	31.23x	4.41x	17.95x	1.53%