Comp SA
WSE:CMP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Ktis Corp
KRX:058860
|
KR |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (4.1), the stock would be worth zł25.93 (55% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 9 | zł57.5 |
0%
|
| 3-Year Average | 4.1 | zł25.93 |
-55%
|
| 5-Year Average | 3.3 | zł21.17 |
-63%
|
| Industry Average | 13.2 | zł83.97 |
+46%
|
| Country Average | 8.6 | zł54.46 |
-5%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
zł1.1B
|
/ |
Oct 2025
zł130.5m
|
= |
|
|
zł1.1B
|
/ |
Dec 2025
zł142.7m
|
= |
|
|
zł1.1B
|
/ |
Dec 2026
zł161.2m
|
= |
|
|
zł1.1B
|
/ |
Dec 2027
zł180.5m
|
= |
|
|
zł1.1B
|
/ |
Dec 2028
zł191.4m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| PL |
C
|
Comp SA
WSE:CMP
|
1.2B PLN | 9 | 19 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
236.9B USD | 17.6 | 22.4 | |
| JP |
|
BrainPad Inc
TSE:3655
|
20.9T JPY | 37.9 | 551.4 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
121.6B USD | 8.5 | 15.9 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
9.3T INR | 12.5 | 19.5 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
5.3T INR | 12.5 | 19.1 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3.9T INR | 13.7 | 23.6 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
6.6T JPY | 12.1 | 13.9 | |
| JP |
|
NEC Corp
TSE:6701
|
5.8T JPY | 12.1 | 23.5 | |
| JP |
N
|
NTT Data Group Corp
DUS:NT5
|
30.3B EUR | 9.9 | 38.8 | |
| JP |
|
NTT Data Corp
TSE:9613
|
5.6T JPY | 9.9 | 39.1 |
Market Distribution
| Min | 0.3 |
| 30th Percentile | 5.4 |
| Median | 8.6 |
| 70th Percentile | 14.8 |
| Max | 1 215.6 |
Other Multiples
Comp SA
Glance View
Comp SA engages in the provision of information technology and security services. The company is headquartered in Warsaw, Woj. Mazowieckie and currently employs 1,156 full-time employees. The company went IPO on 2005-01-14. The firm offers IT consulting, creating conceptual solutions, project advice, integration of different system platforms, training and service, and net infrastructure for local and wide area network systems. Comp SA owns data processing centers and back-up centers. Additionally, the Company produces computers, peripheral equipment and cash registers. Among the Company’s major partners are companies from the finance, public, transport, services, telecommunications and other sectors. As of December 31, 2011, the Company formed a capital group with its 15 subsidiaries, including Pacomp Sp. z o.o., Safe Computing Sp. z o.o., Enigma Systemy Ochrony Informacji Sp. z o.o., ZUK Elzab SA and Comp Centrum Innowacji Sp. z o.o., among others.
