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  >  Jastrzebska Spólka Weglowa S.A.    JSW   PLJSW0000015

JASTRZEBSKA SPÓLKA WEGLOWA S.A.

(JSW)
  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 6 731 8 877 9 810 9 578 9 161 9 318
EBITDA 1 170 3 509 3 101 2 488 1 332 1 385
Operating profit (EBIT) 371 2 684 2 254 1 471 483 358
Pre-Tax Profit (EBT) 19,6 3 124 2 193 1 510 336 275
Net income 6,74 2 539 1 737 1 200 248 123
P/E ratio 1 115x 4,45x 4,54x 1,87x 22,9x 18,1x
EPS ( PLN ) 0,06 21,6 14,8 10,2 0,83 1,05
Dividend per Share ( PLN ) - - - 1,71 1,23 1,85
Yield - - - 8,97% 6,45% 9,72%
Reference price ( PLN ) 66,900 96,270 67,260 19,030 19,030 19,030
Announcement Date 03/16/2017
06:37pm
03/12/2018
07:29pm
03/14/2019
05:44pm
- - -
Finances - Leverage
Actuals in M PLN Estimates in M PLN
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 513 - - - - -
Finance - 191 1 460 2 594 2 179 1 718
Operating income (EBITDA) 1 170 3 509 3 101 2 488 1 332 1 385
Leverage
(Debt/EBITDA)
0,44x - - - - -
Capital Expenditure 995 735 1 246 2 105 1 774 1 574
Free Cash Flow (FCF) -98,1 2 136 1 572 193 -296 -88,0
Book Value Per Share (BVPS) ( PLN ) 34,1 54,4 68,8 77,3 78,3 79,0
Cash Flow per Share ( PLN ) 7,64 24,5 24,0 18,3 8,86 11,7
Announcement Date 03/16/2017
06:37pm
03/12/2018
07:29pm
03/14/2019
05:44pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 2 234 M PLN -
Entreprise Value (EV) -360 M PLN 55,3 M PLN
Valuation 2019e 2020e
P/E ratio (Price / EPS) 1,87x 22,9x
Capitalization / Revenue 0,23x 0,24x
EV / Revenue -0,04x -0,04x
EV / EBITDA -0,14x -0,27x
Yield (DPS / Price) 8,97% 6,45%
Price to book (Price / BVPS) 0,25x 0,24x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 15,4% 5,27%
Operating Leverage (Delta EBIT / Delta Sales) -14,7x -15,4x
Net Margin (Net Profit / Revenue) 12,5% 2,71%
ROA (Net Profit / Asset) 7,05% 2,75%
ROE (Net Profit / Equities) 14,0% 3,28%
Rate of Dividend 16,7% 148%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   22,0% 19,4%
Cash Flow / Sales 22,4% 11,4%
Capital Intensity (Assets / Sales) 1,78x 0,98x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend