Financials Aforti Holding S.A.

Equities

AFH

PLMNTHL00016

Business Support Services

End-of-day quote Warsaw S.E. 06:00:00 2023-05-31 pm EDT 5-day change 1st Jan Change
2.5 PLN +8.70% Intraday chart for Aforti Holding S.A. -.--% -.--%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021
Capitalization 1 24.89 48.37 212.2 81.38 49.55
Enterprise Value (EV) 1 41.34 53.64 217.9 127.6 229.6
P/E ratio 20.4 x 151 x 877 x 22.2 x -0.77 x
Yield - - - - -
Capitalization / Revenue 0.13 x 0.08 x 0.2 x 0.08 x 0.02 x
EV / Revenue 0.22 x 0.09 x 0.21 x 0.13 x 0.1 x
EV / EBITDA -15.8 x -4.48 x -7.97 x -4.66 x 30.6 x
EV / FCF 10.6 x 94.1 x -4.32 x -7.01 x -93.7 x
FCF Yield 9.46% 1.06% -23.1% -14.3% -1.07%
Price to Book 5.69 x 10 x 3.76 x 1.39 x -0.78 x
Nbr of stocks (in thousands) 7,802 7,802 7,802 9,043 9,041
Reference price 2 3.190 6.200 27.20 9.000 5.480
Announcement Date 5/30/18 5/30/19 5/29/20 5/31/21 6/30/22
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021
Net sales 1 190.6 572 1,037 1,010 2,220
EBITDA 1 -2.622 -11.96 -27.34 -27.42 7.512
EBIT 1 -3.839 -14.17 -30.14 -30.95 -25.39
Operating Margin -2.01% -2.48% -2.91% -3.06% -1.14%
Earnings before Tax (EBT) 1 3.116 2.358 -12.89 2.439 -68.58
Net income 1 1.217 0.3205 0.242 3.666 -64.74
Net margin 0.64% 0.06% 0.02% 0.36% -2.92%
EPS 2 0.1560 0.0411 0.0310 0.4055 -7.160
Free Cash Flow 1 3.909 0.5699 -50.39 -18.21 -2.449
FCF margin 2.05% 0.1% -4.86% -1.8% -0.11%
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) 321.13% 177.82% - - -
Dividend per Share - - - - -
Announcement Date 5/30/18 5/30/19 5/29/20 5/31/21 6/30/22
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021
Net Debt 1 16.5 5.27 5.7 46.3 180
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) -6.277 x -0.4405 x -0.2085 x -1.687 x 23.97 x
Free Cash Flow 1 3.91 0.57 -50.4 -18.2 -2.45
ROE (net income / shareholders' equity) 44.8% 15.9% -38.9% 5.44% 1,251%
ROA (Net income/ Total Assets) -3.9% -7.25% -10.3% -7.84% -6.64%
Assets 1 -31.23 -4.418 -2.345 -46.76 975.4
Book Value Per Share 2 0.5600 0.6200 7.230 6.460 -7.020
Cash Flow per Share 2 0.4900 0.2400 0.0800 0.2200 0.3000
Capex 1 1.28 1.93 2.33 1.36 0.6
Capex / Sales 0.67% 0.34% 0.22% 0.13% 0.03%
Announcement Date 5/30/18 5/30/19 5/29/20 5/31/21 6/30/22
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. AFH Stock
  4. Financials Aforti Holding S.A.