Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Stocks
GPW
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 87.50 PLN | +0.75% |
|
+2.76% | +34.62% |
Company Valuation: Gielda Papierów Wartosciowych w Warszawie S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,738 | 1,491 | 1,784 | 1,698 | 2,728 | 3,673 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 34.62% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,120 | 3,176 | 3,155 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 33.09% | 1.83% | -0.68% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 16.7x | 15.8x | 14.9x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.07x | 2.89x | 2.74x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 1.3x | 2.77x | 2.55x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 5.74x | 5.77x | 5.55x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 4.87x | 4.99x | 4.77x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 11.8x | 11.2x | 10.5x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 13.9x | 14.6x | 13.7x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 12.9x | 19.4x | 18.7x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 7.76% | 5.15% | 5.36% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.533 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 4.04% | 4.45% | 4.88% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.248 | 5.548 | 5.872 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 67.3% | 70.2% | 72.7% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 640 | 636.2 | 661.4 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 264.7 | 283.9 | 299.6 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 225 | 217.7 | 230.3 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 220.4 | 232.9 | 246.3 |
| Net Debt 1 | -370.8 | - | -221.1 | -368.3 | -384.3 | -553 | -496 | -517.6 |
| Reference price 2 | 41.42 | 35.52 | 42.50 | 40.45 | 65.00 | 87.50 | 87.50 | 87.50 |
| Nbr of stocks (in thousands) | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | - | - |
| Announcement Date | 3/18/22 | 4/12/23 | 4/10/24 | 3/25/25 | 3/23/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.67x | 4.87x | 11.78x | 4.04% | 977M | |
| 18.57x | 11.29x | 15.81x | 5.45% | 80.08B | |
| 26.65x | 7.25x | 13.26x | 0.59% | 19.92B | |
| 64.17x | 30.25x | 46.56x | 0.48% | 16.74B | |
| 24.42x | 9.01x | 15.16x | 3.34% | 12.79B | |
| 56.22x | 32.4x | 44.12x | 0.93% | 7.65B | |
| 19.76x | 7.21x | 11.95x | 3.93% | 6.94B | |
| 38.53x | 14.02x | 39.58x | 1.64% | 4.28B | |
| 14.66x | -1112.58x | -2394.81x | - | 3.6B | |
| 20.89x | 13.18x | 14.2x | 4.08% | 3.27B | |
| Average | 30.05x | -98.31x | -218.24x | 2.72% | 15.62B | |
| Weighted average by Cap. | 27.36x | -12.34x | -34.99x | 3.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GPW Stock
- Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Select your edition
All financial news and data tailored to specific country editions
