Market Closed -
Warsaw S.E.
11:55:43 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
440.8
PLN
|
+2.37%
|
|
+2.08%
|
-7.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,178
|
2,694
|
6,217
|
5,989
|
9,215
|
8,516
|
-
|
-
|
Enterprise Value (EV)
1 |
5,733
|
4,771
|
8,887
|
9,742
|
14,390
|
13,936
|
14,528
|
14,992
|
P/E ratio
|
11.7
x
|
33.6
x
|
9.13
x
|
7.61
x
|
9.58
x
|
7.73
x
|
7.13
x
|
-
|
Yield
|
2.99%
|
-
|
3.98%
|
4.19%
|
-
|
3.69%
|
4.33%
|
0.96%
|
Capitalization / Revenue
|
2.54
x
|
2.37
x
|
3.58
x
|
2.8
x
|
3.58
x
|
2.91
x
|
2.64
x
|
2.95
x
|
EV / Revenue
|
4.58
x
|
4.19
x
|
5.11
x
|
4.55
x
|
5.6
x
|
4.76
x
|
4.51
x
|
5.19
x
|
EV / EBITDA
|
11.8
x
|
12.6
x
|
9.79
x
|
8.9
x
|
10.4
x
|
9.16
x
|
8.58
x
|
7.87
x
|
EV / FCF
|
35.7
x
|
6.57
x
|
-29.2
x
|
-16.2
x
|
-17.4
x
|
-27
x
|
-79
x
|
-495
x
|
FCF Yield
|
2.8%
|
15.2%
|
-3.43%
|
-6.18%
|
-5.75%
|
-3.71%
|
-1.27%
|
-0.2%
|
Price to Book
|
1.65
x
|
-
|
2.39
x
|
1.84
x
|
2.39
x
|
1.86
x
|
1.6
x
|
-
|
Nbr of stocks (in thousands)
|
18,972
|
18,972
|
19,013
|
19,319
|
19,319
|
19,319
|
-
|
-
|
Reference price
2 |
167.5
|
142.0
|
327.0
|
310.0
|
477.0
|
440.8
|
440.8
|
440.8
|
Announcement Date
|
3/5/20
|
3/25/21
|
3/15/22
|
3/9/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,251
|
1,138
|
1,738
|
2,139
|
2,571
|
2,928
|
3,220
|
2,886
|
EBITDA
1 |
484.4
|
378.8
|
908
|
1,094
|
1,385
|
1,521
|
1,693
|
1,906
|
EBIT
1 |
440.3
|
332.3
|
859.6
|
1,043
|
1,327
|
1,463
|
1,619
|
1,807
|
Operating Margin
|
35.2%
|
29.2%
|
49.46%
|
48.75%
|
51.62%
|
49.98%
|
50.27%
|
62.62%
|
Earnings before Tax (EBT)
1 |
314.2
|
204.4
|
774
|
863.7
|
1,037
|
1,176
|
1,335
|
1,632
|
Net income
1 |
276.4
|
81.36
|
694.8
|
805
|
1,013
|
1,020
|
1,142
|
1,452
|
Net margin
|
22.09%
|
7.15%
|
39.98%
|
37.63%
|
39.39%
|
34.86%
|
35.46%
|
50.3%
|
EPS
2 |
14.30
|
4.220
|
35.80
|
40.71
|
49.77
|
56.99
|
61.85
|
-
|
Free Cash Flow
1 |
160.6
|
726.5
|
-304.9
|
-602
|
-827.9
|
-517
|
-184
|
-30.3
|
FCF margin
|
12.84%
|
63.84%
|
-17.54%
|
-28.14%
|
-32.2%
|
-17.66%
|
-5.71%
|
-1.05%
|
FCF Conversion (EBITDA)
|
33.16%
|
191.8%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
58.11%
|
893.04%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.000
|
-
|
13.00
|
13.00
|
-
|
16.27
|
19.09
|
4.211
|
Announcement Date
|
3/5/20
|
3/25/21
|
3/15/22
|
3/9/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
-
|
444.8
|
398.7
|
-
|
557.1
|
1,102
|
509.1
|
532.2
|
614.8
|
684
|
622.9
|
667.3
|
721.6
|
EBITDA
1 |
-
|
234.8
|
163.6
|
-
|
461
|
908.2
|
451.8
|
219.2
|
343.5
|
545.4
|
335.3
|
314.1
|
402.2
|
EBIT
1 |
-
|
223.3
|
152.3
|
-
|
292.7
|
598.4
|
239.6
|
204.8
|
329.4
|
378.3
|
320.7
|
298.7
|
387
|
Operating Margin
|
-
|
50.2%
|
38.19%
|
-
|
52.54%
|
54.3%
|
47.07%
|
38.49%
|
53.58%
|
55.31%
|
51.49%
|
44.77%
|
53.63%
|
Earnings before Tax (EBT)
1 |
-
|
193
|
123.5
|
-
|
254.2
|
-
|
191.1
|
153
|
-
|
316.6
|
247.7
|
204.7
|
308.3
|
Net income
1 |
-19.29
|
169.7
|
129.3
|
243.9
|
245.1
|
489
|
188
|
128.1
|
234.4
|
293.6
|
228.8
|
255.4
|
264.4
|
Net margin
|
-
|
38.15%
|
32.43%
|
-
|
44%
|
44.38%
|
36.93%
|
24.08%
|
38.13%
|
42.93%
|
36.73%
|
38.28%
|
36.64%
|
EPS
|
-
|
-
|
-
|
12.40
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/27/20
|
11/3/21
|
3/15/22
|
4/28/22
|
8/24/22
|
8/24/22
|
11/8/22
|
3/9/23
|
4/26/23
|
8/10/23
|
11/9/23
|
2/27/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,555
|
2,077
|
2,670
|
3,753
|
5,175
|
5,420
|
6,013
|
6,476
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.276
x
|
5.482
x
|
2.94
x
|
3.431
x
|
3.735
x
|
3.564
x
|
3.552
x
|
3.398
x
|
Free Cash Flow
1 |
161
|
727
|
-305
|
-602
|
-828
|
-517
|
-184
|
-30.3
|
ROE (net income / shareholders' equity)
|
15%
|
4.07%
|
29.9%
|
27.5%
|
28.6%
|
23.8%
|
22.6%
|
24.3%
|
ROA (Net income/ Total Assets)
|
5.93%
|
-
|
13.2%
|
11.8%
|
11.5%
|
10.8%
|
9.3%
|
-
|
Assets
1 |
4,661
|
-
|
5,276
|
6,795
|
8,805
|
9,449
|
12,274
|
-
|
Book Value Per Share
2 |
101.0
|
-
|
137.0
|
168.0
|
200.0
|
237.0
|
276.0
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
48
|
17
|
16.1
|
34.3
|
42.6
|
57.6
|
58.1
|
58.6
|
Capex / Sales
|
3.84%
|
1.49%
|
0.92%
|
1.6%
|
1.66%
|
1.97%
|
1.8%
|
2.03%
|
Announcement Date
|
3/5/20
|
3/25/21
|
3/15/22
|
3/9/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
440.8
PLN Average target price
510.3
PLN Spread / Average Target +15.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.59% | 2.1B | | +6.16% | 16.07B | | +6.83% | 9.22B | | -12.95% | 8.32B | | -0.97% | 6.07B | | +66.00% | 5.5B | | -0.76% | 4.89B | | +62.35% | 4.45B | | -6.25% | 4.08B | | -6.68% | 3.16B |
Other Corporate Financial Services
|