Financials Atlanta Poland S.A.

Equities

ATP

PLATLPL00018

Food Retail & Distribution

Market Closed - Warsaw S.E. 11:55:56 2024-04-26 am EDT 5-day change 1st Jan Change
18.7 PLN -0.53% Intraday chart for Atlanta Poland S.A. -3.61% +3.31%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 24.98 30.15 30.7 53.61 54.34 57.26
Enterprise Value (EV) 1 56.78 76.03 81.25 96.38 100 97.98
P/E ratio 3.22 x 10.3 x 5.26 x 6.9 x 7 x 5.7 x
Yield 24.4% - 5.56% - 4.26% 5.21%
Capitalization / Revenue 0.11 x 0.12 x 0.1 x 0.17 x 0.14 x 0.13 x
EV / Revenue 0.24 x 0.3 x 0.27 x 0.31 x 0.26 x 0.22 x
EV / EBITDA 7.72 x 9.14 x 6.78 x 6.12 x 6.56 x 4.12 x
EV / FCF -31.3 x -8.38 x -34.5 x 8.84 x -31 x 13.7 x
FCF Yield -3.19% -11.9% -2.9% 11.3% -3.22% 7.28%
Price to Book 0.34 x 0.43 x 0.41 x 0.67 x 0.63 x 0.61 x
Nbr of stocks (in thousands) 6,092 6,092 6,092 6,092 6,092 6,092
Reference price 2 4.100 4.950 5.040 8.800 8.920 9.400
Announcement Date 10/31/18 10/28/20 10/28/20 10/30/22 10/30/22 10/25/23
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 232.7 253.5 295.9 314.3 390.6 447.4
EBITDA 1 7.355 8.316 11.99 15.74 15.25 23.76
EBIT 1 3.998 4.912 8.357 11.54 11.13 20.19
Operating Margin 1.72% 1.94% 2.82% 3.67% 2.85% 4.51%
Earnings before Tax (EBT) 1 9.971 3.876 7.454 9.846 10.06 12.93
Net income 1 7.746 2.915 5.84 7.764 7.768 10.05
Net margin 3.33% 1.15% 1.97% 2.47% 1.99% 2.25%
EPS 2 1.272 0.4785 0.9586 1.274 1.275 1.650
Free Cash Flow 1 -1.814 -9.076 -2.356 10.91 -3.224 7.13
FCF margin -0.78% -3.58% -0.8% 3.47% -0.83% 1.59%
FCF Conversion (EBITDA) - - - 69.29% - 30.01%
FCF Conversion (Net income) - - - 140.48% - 70.94%
Dividend per Share 2 1.000 - 0.2800 - 0.3800 0.4900
Announcement Date 10/31/18 10/28/20 10/28/20 10/30/22 10/30/22 10/25/23
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 31.8 45.9 50.5 42.8 45.7 40.7
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.325 x 5.517 x 4.216 x 2.717 x 2.995 x 1.714 x
Free Cash Flow 1 -1.81 -9.08 -2.36 10.9 -3.22 7.13
ROE (net income / shareholders' equity) 11.2% 4.09% 8.11% 10% 9.35% 11.2%
ROA (Net income/ Total Assets) 1.8% 2.05% 3.2% 4.22% 3.84% 6.44%
Assets 1 429.7 142.1 182.5 183.9 202.2 156
Book Value Per Share 2 12.00 11.40 12.20 13.20 14.10 15.40
Cash Flow per Share 2 1.740 0.9000 0.5400 0.6400 0.7900 1.190
Capex 1 1.38 4.76 2.9 5.58 4.42 2.9
Capex / Sales 0.59% 1.88% 0.98% 1.78% 1.13% 0.65%
Announcement Date 10/31/18 10/28/20 10/28/20 10/30/22 10/30/22 10/25/23
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ATP Stock
  4. Financials Atlanta Poland S.A.