|
Fiscal Period: January
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
11 271 | 7 361 | 3 991 | 4 538 | 4 214 | 2 255 | - | - |
Enterprise Value (EV)1 |
11 912 | 10 417 | 3 991 | 4 538 | 7 528 | 5 585 | 5 860 | 6 110 |
P/E ratio |
200x | -268x | - | -14,2x | -18,9x | -8,68x | -29,4x | 13,4x |
Yield |
0,80% | 0,27% | - | - | - | - | - | 0,29% |
Capitalization / Revenue |
2,39x | 1,26x | 0,74x | - | 0,56x | 0,24x | 0,21x | 0,17x |
EV / Revenue |
2,52x | 1,78x | 0,74x | - | 0,99x | 0,61x | 0,53x | 0,47x |
EV / EBITDA |
12,2x | 12,3x | - | - | 13,0x | 8,29x | 6,80x | 5,26x |
Enterprise Value (EV) / FCF |
34,8x | 21,3x | - | - | -28,7x | -19,0x | -43,8x | 259x |
FCF Yield |
2,87% | 4,70% | - | - | -3,49% | -5,27% | -2,28% | 0,39% |
Price to Book |
11,6x | 7,64x | - | - | 4,28x | 3,81x | 3,44x | 3,21x |
Nbr of stocks (in thousands) |
39 164 | 41 168 | 41 168 | 54 868 | 54 868 | 54 868 | - | - |
Reference price (PLN) |
288 | 179 | 97,0 | 82,7 | 76,8 | 41,1 | 41,1 | 41,1 |
Announcement Date |
03/14/2019 | 03/06/2020 | 02/02/2021 | 05/18/2021 | 04/20/2022 | - | - | - |
1 PLN in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: January
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
4 726 | 5 845 | 5 361 | - | 7 592 | 9 220 | 10 975 | 12 963 |
EBITDA1 |
975 | 849 | - | - | 581 | 673 | 862 | 1 162 |
Operating profit (EBIT)1 |
373 | 133 | -401 | - | 3,90 | 139 | 417 | 570 |
Operating Margin |
7,88% | 2,28% | -7,48% | - | 0,05% | 1,51% | 3,80% | 4,40% |
Pre-Tax Profit (EBT)1 |
256 | 27,6 | - | - | -154 | -310 | -154 | 140 |
Net income1 |
59,3 | -27,4 | - | -1 280 | -223 | -289 | -110 | 200 |
Net margin |
1,25% | -0,47% | - | - | -2,94% | -3,13% | -1,00% | 1,54% |
EPS2 |
1,44 | -0,67 | - | -5,84 | -4,07 | -4,73 | -1,40 | 3,06 |
Free Cash Flow1 |
342 | 490 | - | - | -263 | -294 | -134 | 23,6 |
FCF margin |
7,25% | 8,38% | - | - | -3,46% | -3,19% | -1,22% | 0,18% |
FCF Conversion |
35,1% | 57,7% | - | - | -45,2% | -43,7% | -15,5% | 2,03% |
Dividend per Share2 |
2,30 | 0,48 | - | - | - | - | - | 0,12 |
Announcement Date |
03/14/2019 | 03/06/2020 | 02/02/2021 | 05/18/2021 | 04/20/2022 | - | - | - |
1 PLN in Million 2 PLN |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: January
|
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
Net sales1 |
2 036 | 2 071 | 2 045 | 1 882 | 2 377 | 2 422 | 2 417 |
EBITDA1 |
250 | 216 | 99,2 | 91,5 | 210 | 171 | 100 |
Operating profit (EBIT)1 |
112 | 73,1 | -47,7 | -56,5 | 61,7 | 24,0 | -17,9 |
Operating Margin |
5,50% | 3,53% | -2,33% | -3,00% | 2,60% | 0,99% | -0,74% |
Pre-Tax Profit (EBT) |
- | - | - | -155 | -57,3 | - | - |
Net income1 |
- | 12,2 | -149 | -209 | -44,3 | - | -259 |
Net margin |
- | 0,59% | -7,28% | -11,1% | -1,86% | - | -10,7% |
EPS2 |
1,82 | 0,22 | -2,71 | -3,80 | - | - | -4,72 |
Dividend per Share2 |
- | - | - | - | - | - | - |
Announcement Date |
08/02/2021 | 11/24/2021 | 04/20/2022 | 05/25/2022 | 10/25/2022 | 12/01/2022 | - |
1 PLN in Million 2 PLN |
|
|
|
Fiscal Period: January
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
641 | 3 057 | - | - | 3 314 | 3 331 | 3 606 | 3 856 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
0,66x | 3,60x | - | - | 5,70x | 4,95x | 4,18x | 3,32x |
Free Cash Flow1 |
342 | 490 | - | - | -263 | -294 | -134 | 23,6 |
ROE (Net Profit / Equities) |
21,3% | 1,86% | - | - | -38,3% | -33,9% | -20,3% | 18,6% |
Shareholders' equity1 |
278 | -1 470 | - | - | 583 | 851 | 540 | 1 077 |
ROA (Net Profit / Asset) |
4,47% | 0,27% | - | - | - | -4,88% | -0,78% | 1,18% |
Assets1 |
1 325 | -10 278 | - | - | - | 5 907 | 14 113 | 16 918 |
Book Value Per Share2 |
24,8 | 23,4 | - | - | 17,9 | 10,8 | 11,9 | 12,8 |
Cash Flow per Share2 |
24,2 | 24,0 | - | - | 0,92 | 0,18 | 8,22 | 8,39 |
Capex1 |
439 | 497 | - | - | 313 | 691 | 534 | 587 |
Capex / Sales |
9,28% | 8,50% | - | - | 4,12% | 7,50% | 4,86% | 4,53% |
Announcement Date |
03/14/2019 | 03/06/2020 | 02/02/2021 | 05/18/2021 | 04/20/2022 | - | - | - |
1 PLN in Million 2 PLN |
|
| |
|
Capitalization (PLN) |
2 254 526 120 |
Capitalization (USD) |
519 224 827 |
Net sales (PLN) |
7 591 500 000 |
Net sales (USD) |
1 748 347 574 |
Free-Float |
68,9% |
Free-Float capitalization (PLN) |
1 552 813 083 |
Free-Float capitalization (USD) |
357 617 992 |
Avg. Exchange 20 sessions (PLN) |
10 313 003 |
Avg. Exchange 20 sessions (USD) |
2 375 119 |
Average Daily Capital Traded |
0,46% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|