Valuation Gielda Papierów Wartosciowych w Warszawie S.A. OTC Markets
Stocks
WSEWF
PLGPW0000017
Financial & Commodity Market Operators
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.00 USD | +26.90% |
|
-.--% | +26.90% |
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 | 3,645 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 33.62% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,092 | 3,149 | 3,128 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 31.93% | 1.84% | -0.68% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 16.5x | 15.7x | 14.8x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.05x | 2.87x | 2.72x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 1.3x | 2.75x | 2.53x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 5.7x | 5.73x | 5.51x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 4.83x | 4.95x | 4.73x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 12.3x | 11.1x | 10.4x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 13.7x | 14.5x | 13.6x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 12.8x | 19.3x | 18.5x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 7.83% | 5.19% | 5.4% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.533 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 4.07% | 4.48% | 4.91% |
| 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 | 250.7 | 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 | 210 | 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 | 86.85 | 86.85 | 86.85 |
| Nbr of stocks (in thousands) | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | - | - |
| Announcement Date | 18/03/22 | 12/04/23 | 10/04/24 | 25/03/25 | 23/03/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.98x | 13.38x | 18.73x | 4.61% | 94.79B | |
| 29.08x | 8.02x | 14.67x | 0.54% | 21.73B | |
| 68.99x | 32.65x | 50.26x | 0.45% | 17.96B | |
| 26.99x | 10.03x | 16.86x | 3.02% | 14.25B | |
| 57.28x | 33.04x | 45x | 0.91% | 7.78B | |
| 19.43x | 7.08x | 11.76x | 3.99% | 7B | |
| 40.14x | 14.51x | 40.97x | 1.58% | 4.46B | |
| 15.56x | -1112.16x | -2393.92x | - | 3.82B | |
| 20.75x | 13.06x | 14.07x | 4.1% | 3.24B | |
| Average | 33.35x | -108.93x | -242.40x | 2.4% | 19.45B | |
| Weighted average by Cap. | 29.86x | -9.50x | -29.96x | 3.24% |
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
- WSEWF Stock
- Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Select your edition
All financial news and data tailored to specific country editions
