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 | ||
| 95.75 PLN | +0.47% |
|
+8.91% | +46.62% |
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 | 4,000 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 46.62% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,447 | 3,504 | 3,482 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 47.06% | 1.65% | -0.62% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 18.2x | 17.2x | 16.2x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.34x | 3.15x | 2.99x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 1.4x | 3.02x | 2.77x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.25x | 6.29x | 6.05x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.39x | 5.51x | 5.27x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 13x | 12.3x | 11.6x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 15.3x | 16.1x | 15.1x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 14.2x | 21.4x | 20.6x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 7.02% | 4.67% | 4.85% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.533 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.71% | 4.09% | 4.48% |
| 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 | 95.30 | 95.30 | 95.30 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.16x | 5.39x | 13.02x | 3.71% | 1.07B | |
| 19.92x | 12.09x | 16.93x | 5.02% | 85.73B | |
| 29.3x | 8.07x | 14.74x | 0.54% | 21.89B | |
| 63.55x | 29.94x | 46.08x | 0.49% | 16.43B | |
| 25.78x | 9.55x | 16.06x | 3.16% | 13.57B | |
| 58.04x | 33.49x | 45.61x | 0.9% | 7.83B | |
| 20.02x | 7.28x | 12.06x | 3.9% | 7.03B | |
| 38.21x | 13.92x | 39.31x | 1.66% | 4.24B | |
| 15.79x | -1112.05x | -2393.68x | - | 3.88B | |
| 20.61x | 12.93x | 13.93x | 4.13% | 3.22B | |
| Average | 30.94x | -97.94x | -217.59x | 2.61% | 16.49B | |
| Weighted average by Cap. | 28.19x | -12.47x | -35.54x | 3.43% |
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
