|
Market Closed -
Warsaw S.E.
16:55:42 10/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 21,440.00 PLN | -0.19% |
|
+2.58% | +3.03% |
| 09-02 | LPP's Sinsay to launch online marketplace for third-party sellers | RE |
| 08-07 | Poland - Factors to Watch August 7 | RE |
Company Valuation: LPP SA
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,435 | 18,765 | 28,885 | 30,548 | 36,468 | 39,851 | - | - |
| Change | - | -36.25% | 53.93% | 5.76% | 19.38% | 9.28% | - | - |
| Enterprise Value (EV) 1 | 29,054 | 23,057 | 32,565 | 34,607 | 42,591 | 47,606 | 48,101 | 48,117 |
| Change | - | -20.64% | 41.24% | 6.27% | 23.07% | 11.77% | 1.04% | 0.03% |
| P/E | 30.7x | 17.1x | 18x | 17.5x | 24.3x | 15x | 13.6x | 12.1x |
| PBR | 8.93x | 4.71x | 6.12x | 5.76x | 6.5x | 5.85x | 4.93x | 4.13x |
| PEG | - | 1.2x | 0.4x | 2.02x | -1.7x | 0.2x | 1.36x | 0.9x |
| Capitalization / Revenue | 2.1x | 1.18x | 1.66x | 1.51x | 1.58x | 1.5x | 1.32x | 1.15x |
| EV / Revenue | 2.07x | 1.45x | 1.87x | 1.71x | 1.84x | 1.79x | 1.59x | 1.39x |
| EV / EBITDA | 11.1x | 8.91x | 8.88x | 8.43x | 7.9x | 7.56x | 6.85x | 6.14x |
| EV / EBIT | 13.9x | 15.8x | 14.3x | 14.3x | 17.1x | 12.4x | 11.4x | 10.2x |
| EV / FCF | 17.3x | -43.1x | 10x | 15.7x | 28.3x | 29.2x | 20x | 15.2x |
| FCF Yield | 5.78% | -2.32% | 9.99% | 6.37% | 3.53% | 3.42% | 5% | 6.59% |
| Dividend per Share 2 | 450 | 350 | 430 | 610 | 660 | 920.1 | 976.3 | 1,178 |
| Rate of return | 2.83% | 3.46% | 2.76% | 3.71% | 3.36% | 4.29% | 4.55% | 5.5% |
| EPS 2 | 518.2 | 590.4 | 866.3 | 941.5 | 807 | 1,431 | 1,574 | 1,776 |
| Distribution rate | 86.8% | 59.3% | 49.6% | 64.8% | 81.8% | 64.3% | 62% | 66.3% |
| Net sales 1 | 14,030 | 15,927 | 17,406 | 20,194 | 23,109 | 26,592 | 30,274 | 34,553 |
| EBITDA 1 | 2,627 | 2,589 | 3,666 | 4,104 | 5,391 | 6,295 | 7,021 | 7,841 |
| EBIT 1 | 2,087 | 1,460 | 2,284 | 2,415 | 2,493 | 3,831 | 4,208 | 4,703 |
| Net income 1 | 953.5 | 1,095 | 1,607 | 1,747 | 1,500 | 2,631 | 2,941 | 3,312 |
| Net Debt 1 | -381 | 4,292 | 3,680 | 4,059 | 6,123 | 7,755 | 8,250 | 8,267 |
| Reference price 2 | 15,890.00 | 10,120.00 | 15,570.00 | 16,460.00 | 19,650.00 | 21,440.00 | 21,440.00 | 21,440.00 |
| Nbr of stocks (in thousands) | 1,852 | 1,854 | 1,855 | 1,856 | 1,856 | 1,859 | - | - |
| Announcement Date | 20/04/22 | 26/04/23 | 26/03/24 | 02/04/25 | 26/03/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.06x | 1.79x | 7.6x | 4.28% | 10.76B | |
| 25.09x | 3.83x | 13.61x | 3.55% | 197B | |
| 40.02x | 4.91x | 20.35x | 0.94% | 134B | |
| 26.11x | 2.65x | 17.08x | 0.79% | 71.96B | |
| 44.56x | 2.53x | 9.72x | 1.47% | 33.09B | |
| 21.31x | 1.45x | 8.18x | 4.37% | 27.87B | |
| 18.53x | 2.57x | 11.45x | 1.93% | 23.19B | |
| 14.34x | 2.8x | 10.75x | 1.64% | 22.67B | |
| 20.83x | 1.24x | 10.57x | -.--% | 15.02B | |
| 6.44x | 0.4x | 3.75x | 3.23% | 7.5B | |
| Average | 23.23x | 2.42x | 11.31x | 2.22% | 54.29B | |
| Weighted average by Cap. | 28.59x | 3.49x | 14.66x | 2.22% |
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
- LPP Stock
- Valuation LPP SA
Select your edition
All financial news and data tailored to specific country editions
