Valuation InPost S.A.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 05/12/2025 GMT			5-day change	1st Jan Change
9.895 ^EUR	+1.38%		-2.03%	-40.07%

12-02	InPost starts cooperation with eBay in the United Kingdom	RE
11-20	InPost partners with Austrian Post to enable shipments to Austria and Hungary	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,304	18,419	27,173	35,318	20,911	-	-
Change	-	-24.21%	47.53%	29.97%	-40.79%	-	-
Enterprise Value (EV) ¹	28,551	24,683	33,257	41,401	29,628	29,666	29,213
Change	-	-13.55%	34.73%	24.49%	-28.44%	0.13%	-1.52%
P/E ratio	49.6x	40.5x	41.8x	28.5x	19.3x	13.8x	10.8x
PBR	-3,522x	39.3x	21x	14.4x	5.72x	4.09x	2.99x
PEG	1.4x	-5.67x	1x	0.3x	-1.5x	0.3x	0.4x
Capitalization / Revenue	5.28x	2.6x	3.07x	3.23x	1.42x	1.19x	1.05x
EV / Revenue	6.2x	3.49x	3.75x	3.79x	2.01x	1.68x	1.47x
EV / EBITDA	17.6x	12.6x	12.2x	11.3x	7.06x	5.94x	4.93x
EV / EBIT	28.1x	25x	21x	19.2x	13.5x	11.4x	9.34x
EV / FCF	174x	107x	31.5x	26.6x	-979x	57.8x	23.5x
FCF Yield	0.58%	0.93%	3.18%	3.76%	-0.1%	1.73%	4.25%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.98	0.91	1.3	2.48	2.165	3.025	3.878
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	4,602	7,079	8,863	10,920	14,771	17,614	19,940
EBITDA ¹	1,626	1,961	2,733	3,648	4,198	4,991	5,925
EBIT ¹	1,017	989.1	1,584	2,158	2,189	2,600	3,129
Net income ¹	491.6	456.4	647.4	1,247	1,060	1,463	1,857
Net Debt ¹	4,247	6,264	6,083	6,083	8,717	8,755	8,303
Reference price ²	48.61	36.87	54.39	70.64	41.86	41.86	41.86
Nbr of stocks (in thousands)	500,000	499,642	499,642	499,939	499,491	-	-
Announcement Date	31/03/22	31/03/23	28/03/24	28/03/25	-	-	-

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.($)
INPOST S.A.	19.34x	2.01x	7.06x	-.--%	5.75B
UNITED PARCEL SERVICE, INC.	14.63x	1.13x	8.29x	6.9%	80.49B
FEDEX CORPORATION	16.26x	0.88x	7.78x	2.1%	64.72B
DHL GROUP	14.96x	0.87x	6.67x	4.08%	59.46B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	25.79x	1.76x	17.4x	1%	20.3B
J&T GLOBAL EXPRESS LIMITED	42.47x	1.05x	13x	-.--%	12.22B
SINOTRANS LIMITED	7.77x	0.39x	5.16x	6.11%	6.07B
GXO LOGISTICS, INC.	93.61x	0.61x	9.21x	-.--%	6.02B
SG HOLDINGS CO.,LTD.	15.12x	0.69x	8.18x	3.52%	5.82B
YAMATO HOLDINGS CO., LTD.	25.63x	0.37x	7.57x	2.13%	4.42B
Average	27.56x	0.98x	9.03x	2.59%	26.53B
Weighted average by Cap.	19.17x	1.03x	8.62x	3.85%