Stock LWB LUBELSKI WEGIEL BOGDANKA S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Lubelski Wegiel Bogdanka S.A.

Equities

LWB

PLLWBGD00016

Coal

Market Closed - Warsaw S.E.
Other stock markets
 11:55:56 2024-04-26 am EDT 		5-day change 1st Jan Change
29.5 PLN +0.68% Intraday chart for Lubelski Wegiel Bogdanka S.A. -5.45% -13.29%
Apr. 18 Bogdanka Announces Production Results for the First Quarter of 2024 CI
Apr. 18 Bogdanka Provides Earnings Guidance for the First Quarter of 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,185 653.1 1,088 1,698 1,157 1,003 - -
Enterprise Value (EV) 1 835.3 422.5 496.2 1,698 1,157 159 150.8 226.8
P/E ratio 3.84 x 8.97 x 3.77 x 9.69 x 1.68 x 2.12 x 2.44 x -
Yield 2.15% - - - - 12.9% 9.49% -
Capitalization / Revenue 0.55 x 0.36 x 0.46 x 0.69 x 0.29 x 0.31 x 0.3 x 0.29 x
EV / Revenue 0.39 x 0.23 x 0.21 x 0.69 x 0.29 x 0.05 x 0.05 x 0.07 x
EV / EBITDA 1.09 x 0.92 x 0.62 x 2.84 x 0.91 x 0.16 x 0.16 x 0.24 x
EV / FCF 3.31 x -3.34 x 1.33 x - 3.53 x 1.18 x 1.38 x -
FCF Yield 30.2% -29.9% 75.4% - 28.3% 84.9% 72.3% -
Price to Book 0.37 x 0.2 x 0.3 x - - 0.22 x 0.2 x -
Nbr of stocks (in thousands) 34,014 34,014 34,014 34,014 34,014 34,014 - -
Reference price 2 34.85 19.20 32.00 49.92 34.02 29.50 29.50 29.50
Announcement Date 3/26/20 3/25/21 3/23/22 3/23/23 3/20/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,158 1,822 2,371 2,452 3,939 3,284 3,311 3,410
EBITDA 1 767.6 459.9 796.9 598.8 1,277 1,008 943.8 950
EBIT 1 375.2 95.24 366.8 200.3 839.8 455.5 418.6 351.8
Operating Margin 17.39% 5.23% 15.47% 8.17% 21.32% 13.87% 12.64% 10.32%
Earnings before Tax (EBT) 1 378.6 93.19 359.1 219.7 850.6 594 516 -
Net income 1 308.6 72.88 288.4 175.3 687 375.4 335.6 280.8
Net margin 14.3% 4% 12.16% 7.15% 17.44% 11.43% 10.14% 8.24%
EPS 2 9.070 2.140 8.480 5.150 20.20 13.90 12.10 -
Free Cash Flow 1 252 -126.5 374.3 - 327.9 135 109 -
FCF margin 11.68% -6.94% 15.78% - 8.32% 4.11% 3.29% -
FCF Conversion (EBITDA) 32.84% - 46.96% - 25.67% 13.4% 11.55% -
FCF Conversion (Net income) 81.69% - 129.79% - 47.73% 35.96% 32.47% -
Dividend per Share 2 0.7500 - - - - 3.800 2.800 -
Announcement Date 3/26/20 3/25/21 3/23/22 3/23/23 3/20/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2
Net sales 1 - 621.9 702.8 731.8 730.8 567.5 421.6 941 884.4 863.7 1,251 847.7 -
EBITDA 1 222.2 208.5 258.7 276.5 338.9 61 -73.11 291.6 241.2 140.6 650.1 151.6 41
EBIT 1 - 96.6 154 179.7 232.3 -37.9 -173.7 155.8 119.2 34.04 530.9 10.6 -
Operating Margin - 15.53% 21.91% 24.56% 31.79% -6.68% -41.2% 16.55% 13.48% 3.94% 42.45% 1.25% -
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 1 - 73.39 123.2 143.2 192.6 -25.8 -134.6 126.4 99.68 30.83 430.2 8.5 -
Net margin - 11.8% 17.53% 19.57% 26.35% -4.55% -31.93% 13.43% 11.27% 3.57% 34.4% 1% -
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 9/3/20 11/25/21 3/23/22 5/24/22 9/14/22 11/23/22 3/23/23 5/24/23 9/13/23 11/22/23 3/20/24 - -
1PLN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 350 231 592 - - 844 853 777
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 252 -127 374 - 328 135 109 -
ROE (net income / shareholders' equity) 10% 2.24% 8.39% - - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 94.60 96.70 105.0 - - 135.0 144.0 -
Cash Flow per Share - - - - - - - -
Capex 1 469 603 389 - 763 1,000 879 1,143
Capex / Sales 21.73% 33.12% 16.39% - 19.37% 30.45% 26.55% 33.51%
Announcement Date 3/26/20 3/25/21 3/23/22 3/23/23 3/20/24 - - -
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Lubelski Wegiel Bogdanka S.A.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
3
Last Close Price
29.5 PLN
Average target price
34.43 PLN
Spread / Average Target
+16.72%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Coal

1st Jan change Capi.
LUBELSKI WEGIEL BOGDANKA S.A. Stock Lubelski Wegiel Bogdanka S.A.
-13.29% 248M
CHINA SHENHUA ENERGY COMPANY LIMITED Stock China Shenhua Energy Company Limited
+19.44% 104B
PT BAYAN RESOURCES TBK. Stock PT Bayan Resources Tbk.
-5.15% 38.78B
COAL INDIA LIMITED Stock Coal India Limited
+21.22% 33.68B
SHAANXI COAL INDUSTRY COMPANY LIMITED Stock Shaanxi Coal Industry Company Limited
+19.96% 33.53B
YANKUANG ENERGY GROUP COMPANY LIMITED Stock Yankuang Energy Group Company Limited
+11.73% 20.45B
CHINA COAL ENERGY COMPANY LIMITED Stock China Coal Energy Company Limited
+7.75% 18.4B
SHANXI LU'AN ENVIRONMENTAL ENERGY DEVELOPMENT CO., LTD. Stock Shanxi Lu'an Environmental Energy Development Co., Ltd.
-4.70% 8.62B
SHANXI COKING COAL ENERGY GROUP CO., LTD. Stock Shanxi Coking Coal Energy Group Co., Ltd.
+6.48% 8.24B
INNER MONGOLIA YITAI COAL CO.,LTD Stock Inner Mongolia Yitai Coal Co.,Ltd
+19.73% 5.4B
Other Coal
  1. Stock Market
  2. Equities
  3. LWB Stock
  4. Financials Lubelski Wegiel Bogdanka S.A.