Company Valuation: Sanok Rubber Company Spólka Akcyjna

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
Market Cap 1 443.6 641.5 584.4 531.1 517.2 - -
Change - - -8.9% -9.12% -2.62% - -
Enterprise Value (EV) 1 581 711.1 909.6 733.6 785.7 758.2 727.7
Change - - 27.92% -19.35% 7.09% -3.5% -4.02%
P/E 14.9x 8.95x - - - - -
PBR 0.88x - - - 1.07x 1.02x 0.96x
PEG - - - - - - -
Capitalization / Revenue 0.38x 0.44x 0.4x 0.36x 0.33x 0.32x 0.3x
EV / Revenue 0.5x 0.49x 0.63x 0.5x 0.51x 0.47x 0.43x
EV / EBITDA 5.63x 4.7x 6.47x 4.95x 5.52x 4.74x 4.29x
EV / EBIT 14.6x 8.15x 13.9x 11.3x 13.3x 10.2x 8.98x
EV / FCF 16.2x 5.83x 52.5x - -32.7x 13.4x 11.3x
FCF Yield 6.17% 17.2% 1.91% - -3.05% 7.45% 8.86%
Dividend per Share 2 - 1.2 1.2 - 0.975 0.94 1.105
Rate of return - 4.88% 5.13% - 4.43% 4.27% 5.02%
EPS 2 1.11 2.75 - - - - -
Distribution rate - 43.6% - - - - -
Net sales 1 1,172 1,446 1,446 1,470 1,549 1,629 1,712
EBITDA 1 103.2 151.2 140.5 148.3 142.4 160 169.5
EBIT 1 39.85 87.23 65.4 64.99 59 74.5 81
Net income 30.45 74.04 - - - - -
Net Debt 1 137.5 69.63 325.2 202.6 268.5 241 210.5
Reference price 2 16.50 24.60 23.40 21.10 22.00 22.00 22.00
Nbr of stocks (in thousands) 26,882 26,075 24,974 25,170 23,508 - -
Announcement Date 25/3/22 22/3/24 20/3/25 20/3/26 - - -
1PLN in Million2PLN
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.51x5.52x - 136M
25.35x2.33x11.69x2.33% 2.86B
-189.25x - - - 1.13B
Average -81.95x 1.42x 8.60x 2.33% 1.38B
Weighted average by Cap. -35.46x 2.25x 11.41x 2.33%

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

  1. Stock Market
  2. Stocks
  3. SNK Stock
  4. Valuation Sanok Rubber Company Spólka Akcyjna