Valuation InPost S.A.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:35:15 13/09/2024 BST			5-day change	1st Jan Change
16.92 ^EUR	-0.47%		-5.42%	+35.20%

09-11	Advent International's AI Prime Prices Placement of InPost Shares	MT
09-07	InPost S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	24,304	18,419	27,173	36,198	-	-
Change	-	-24.21%	47.53%	33.21%	-	-
Enterprise Value (EV) ¹	28,551	24,683	33,257	41,400	40,834	40,033
Change	-	-13.55%	34.73%	24.49%	-1.37%	-1.96%
P/E ratio	49.6x	40.5x	41.8x	28x	21x	16.9x
PBR	-3,522x	39.3x	21x	13.9x	8.88x	6.05x
PEG	1.4x	-5.67x	1x	0.3x	0.6x	0.7x
Capitalization / Revenue	5.28x	2.6x	3.07x	3.33x	2.76x	2.38x
EV / Revenue	6.2x	3.49x	3.75x	3.81x	3.11x	2.63x
EV / EBITDA	17.6x	12.6x	12.2x	12x	9.69x	7.97x
EV / EBIT	28.1x	25x	21x	19.8x	15.6x	12.5x
EV / FCF	174x	107x	31.5x	52.5x	37.2x	26.4x
FCF Yield	0.58%	0.93%	3.18%	1.9%	2.69%	3.79%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.98	0.91	1.3	2.587	3.441	4.29
Distribution rate	-	-	-	-	-	-
Net sales ¹	4,602	7,079	8,863	10,878	13,111	15,238
EBITDA ¹	1,626	1,961	2,733	3,452	4,212	5,025
EBIT ¹	1,017	989.1	1,584	2,087	2,620	3,208
Net income ¹	491.6	456.4	647.4	1,285	1,691	2,109
Net Debt ¹	4,247	6,264	6,083	5,202	4,635	3,835
Reference price ²	48.61	36.87	54.39	72.41	72.41	72.41
Nbr of stocks (in thousands)	500,000	499,642	499,642	499,939	-	-
Announcement Date	31/03/22	31/03/23	28/03/24	-	-	-

¹PLN in Million²PLN

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
INPOST S.A.	27.99x	3.81x	11.99x	-.--%	9.38B
UNITED PARCEL SERVICE, INC.	17.61x	1.36x	10.29x	+5.12%	109B
FEDEX CORPORATION	14.38x	0.93x	7.35x	+1.88%	70.15B
DHL GROUP	13.83x	0.78x	6.17x	+4.68%	51.35B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.14x	1.69x	16.83x	+1.18%	17.05B
SG HOLDINGS CO.,LTD.	14.56x	0.62x	6.61x	+3.38%	6.88B
J&T GLOBAL EXPRESS LIMITED	71.32x	0.68x	9.38x	-.--%	6.55B
GXO LOGISTICS, INC.	33.77x	0.71x	9.96x	-.--%	6.06B
MAINFREIGHT LIMITED	26.43x	1.43x	9.85x	+2.32%	4.56B
INTERNATIONAL DISTRIBUTION SERVICES PLC	12.3x	0.38x	5.38x	+3.14%	4.29B
Average	25.63x	1.24x	9.38x	+2.17%	28.53B
Weighted average by Cap.	18.43x	1.19x	9.08x	+3.50%