Stock GPP GRUPA PRACUJ S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Grupa Pracuj S.A.

Equities

GPP

PLGRPRC00015

Employment Services

Market Closed - Warsaw S.E.
Other stock markets
 11:55:48 2024-06-14 am EDT 		5-day change 1st Jan Change
59.5 PLN -1.33% Intraday chart for Grupa Pracuj S.A. -0.50% -4.03%
May. 23 Grupa Pracuj S.A. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
May. 15 Grupa Pracuj S.A. Announces Dividend, Payable on July 5, 2024 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 4,938 2,792 4,232 4,116 - -
Enterprise Value (EV) 1 4,779 3,069 4,366 4,185 4,005 3,875
P/E ratio 19.2 x - - - - -
Yield 2.76% - 2.42% 3.99% 4.57% 5.42%
Capitalization / Revenue 10.4 x 4.59 x 5.84 x 5.19 x 4.48 x 4.13 x
EV / Revenue 10.1 x 5.04 x 6.03 x 5.27 x 4.36 x 3.89 x
EV / EBITDA 20 x 10 x 13.2 x 12.1 x 10.3 x 8.9 x
EV / FCF 22.2 x - 14.5 x 14.5 x 13.4 x 11.1 x
FCF Yield 4.5% - 6.88% 6.89% 7.48% 8.99%
Price to Book - - 11.7 x 8.39 x 6.98 x 5.84 x
Nbr of stocks (in thousands) 68,104 68,265 68,265 68,265 - -
Reference price 2 72.50 40.90 62.00 60.30 60.30 60.30
Announcement Date 4/21/22 4/4/23 4/3/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 475.1 608.5 724.4 793.9 918.6 996.6
EBITDA 1 - 239.5 305.6 330.4 346.6 390.2 435.6
EBIT 1 - 227.5 252.6 281.8 314 351 393.1
Operating Margin - 47.89% 41.5% 38.9% 39.55% 38.21% 39.45%
Earnings before Tax (EBT) - 319.5 - - - - -
Net income 1 105.8 254.7 - 185 235 255.3 283
Net margin - 53.61% - 25.54% 29.6% 27.79% 28.4%
EPS 1.560 3.780 - - - - -
Free Cash Flow 1 - 215.3 - 300.5 288.4 299.6 348.2
FCF margin - 45.31% - 41.48% 36.33% 32.62% 34.94%
FCF Conversion (EBITDA) - 89.86% - 90.93% 83.21% 76.8% 79.94%
FCF Conversion (Net income) - 84.52% - 162.39% 122.72% 117.37% 123.06%
Dividend per Share 2 - 2.000 - 1.500 2.404 2.753 3.266
Announcement Date 11/17/21 4/21/22 4/4/23 4/3/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 131.3 142.1 138.2 183.5 144.8 185.4 184.3 181.2 173.5 196 204.3 207.4 206.8
EBITDA - 71.8 81.1 82.67 70.03 83.9 89.1 87.59 69.79 87.2 - - -
EBIT 1 - 68.71 67.4 74.52 41.97 76.4 78.5 72.02 58.08 75.2 81.23 84.11 66.36
Operating Margin - 48.35% 48.77% 40.62% 28.98% 41.21% 42.59% 39.75% 33.47% 38.37% 39.76% 40.56% 32.1%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - -
EPS 0.7200 - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 4/21/22 5/24/22 9/27/22 11/24/22 4/4/23 5/25/23 8/31/23 11/23/23 4/3/24 5/23/24 - - -
1PLN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 277 133 68.3 - -
Net Cash position 1 - 159 - - - 111 241
Leverage (Debt/EBITDA) - - 0.9058 x 0.4029 x 0.197 x - -
Free Cash Flow 1 - 215 - 300 288 300 348
ROE (net income / shareholders' equity) - 145% 60.6% 54.9% 53.9% 55.4% 52.9%
ROA (Net income/ Total Assets) - - 22.5% 18.1% 18.9% - -
Assets 1 - - - 1,023 1,243 - -
Book Value Per Share 2 - - - 5.320 7.190 8.640 10.30
Cash Flow per Share - - - - - - -
Capex 1 - 8.08 - 22.4 28.9 30.4 35.1
Capex / Sales - 1.7% - 3.1% 3.64% 3.31% 3.52%
Announcement Date 11/17/21 4/21/22 4/4/23 4/3/24 - - -
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Grupa Pracuj S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
60.3 PLN
Average target price
67.07 PLN
Spread / Average Target
+11.22%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Human Resources Consulting Services

1st Jan change Capi.
GRUPA PRACUJ S.A. Stock Grupa Pracuj S.A.
-3.23% 1.02B
INSPERITY, INC. Stock Insperity, Inc.
-20.68% 3.5B
BENEFIT SYSTEMS S.A. Stock Benefit Systems S.A.
+41.79% 2.06B
QUESS CORP LIMITED Stock Quess Corp Limited
+18.19% 1.1B
APM HUMAN SERVICES INTERNATIONAL LIMITED Stock APM Human Services International Limited
+12.24% 837M
TEAMLEASE SERVICES LIMITED Stock TeamLease Services Limited
-10.08% 585M
PRTR GROUP Stock Prtr Group
-15.00% 77.79M
Human Resources Consulting Services
  1. Stock Market
  2. Equities
  3. GPP Stock
  4. Financials Grupa Pracuj S.A.