Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Warsaw Stock Exchange  >  Benefit Systems S.A.    BFTP   PLBNFTS00018

BENEFIT SYSTEMS S.A.

(BFTP)
  Report  
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M PLN Estimates in M PLN
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 742 965 1 220 1 490 1 742 1 981
EBITDA 119 151 198 336 360 403
Operating profit (EBIT) 95,3 121 154 144 159 181
Pre-Tax Profit (EBT) 101 - 157 128 116 137
Net income 82,8 - 115 100 98,6 120
P/E ratio - - - 26,4x 20,3x 16,5x
EPS ( PLN ) 31,5 - 41,3 25,8 33,7 41,4
Dividend per Share (  ) - - - 21,5 16,3 17,1
Yield - - - 3,15% 2,38% 2,50%
Reference price ( PLN ) - - - 682,000 682,000 682,000
Announcement Date 03/09/2017
12:18am
03/22/2018
12:16am
04/04/2019
12:18am
- - -
Finances - Leverage
Actuals in M PLN Estimates in M PLN
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 96,5 164 106 228 244 303
Finance - - - - - -
Operating income (EBITDA) 119 151 198 336 360 403
Leverage
(Debt/EBITDA)
0,81x 1,09x 0,53x 0,68x 0,68x 0,75x
Capital Expenditure 37,1 - 223 194 141 153
Free Cash Flow (FCF) 80,3 - -83,4 12,3 44,9 77,5
Book Value Per Share (BVPS) (  ) - - 198 202 221 244
Cash Flow per Share (  ) - - - - - -
Announcement Date 03/09/2017
12:18am
03/22/2018
12:16am
04/04/2019
12:18am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 1 912 M PLN -
Entreprise Value (EV) 2 140 M PLN 2 156 M PLN
Valuation 2019e 2020e
P/E ratio (Price / EPS) 26,4x 20,3x
Capitalization / Revenue 1,28x 1,10x
EV / Revenue 1,44x 1,23x
EV / EBITDA 6,38x 5,94x
Yield (DPS / Price) 3,15% 2,38%
Price to book (Price / BVPS) 3,37x 3,09x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 9,65% 9,13%
Operating Leverage (Delta EBIT / Delta Sales) - 0,63x
Net Margin (Net Profit / Revenue) 6,74% 5,66%
ROA (Net Profit / Asset) 4,25% 4,60%
ROE (Net Profit / Equities) 12,9% 15,6%
Rate of Dividend 83,2% 48,3%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   13,0% 8,08%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 1,59x 1,23x
Financial Leverage (Net Debt / EBITDA) 0,68x 0,68x
EPS & Dividend