Financials Maxipizza SA

Equities

MXP

PLMXPZZ00015

Restaurants & Bars

End-of-day quote Warsaw S.E. 06:00:00 2024-05-13 pm EDT 5-day change 1st Jan Change
0.55 PLN 0.00% Intraday chart for Maxipizza SA -8.33% +4.76%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 3.303 6.156 6.9 6.93 5.74 4.92
Enterprise Value (EV) 1 2.59 5.907 6.767 7.785 7.778 8.057
P/E ratio 10.5 x 11.7 x 18 x 68.2 x 30.1 x 16.7 x
Yield - - - - - -
Capitalization / Revenue 0.31 x 0.57 x 0.54 x 0.56 x 0.44 x 0.35 x
EV / Revenue 0.24 x 0.54 x 0.53 x 0.63 x 0.6 x 0.58 x
EV / EBITDA 4.64 x 6.7 x 9.3 x 17.5 x 5.52 x 33.7 x
EV / FCF -456 x -3.38 x -4.78 x 26.4 x 15.6 x -9.13 x
FCF Yield -0.22% -29.6% -20.9% 3.78% 6.42% -11%
Price to Book 1.4 x 1.57 x 1.17 x 1.11 x 0.81 x 0.89 x
Nbr of stocks (in thousands) 4,858 7,158 10,000 10,500 8,200 8,200
Reference price 2 0.6800 0.8600 0.6900 0.6600 0.7000 0.6000
Announcement Date 5/28/19 5/28/19 5/22/20 5/28/21 5/27/22 5/25/23
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 10.62 10.87 12.85 12.34 13.06 13.93
EBITDA 1 0.5585 0.8811 0.7274 0.4448 1.409 0.2392
EBIT 1 0.411 0.6874 0.5334 0.2499 1.249 -0.0406
Operating Margin 3.87% 6.32% 4.15% 2.03% 9.56% -0.29%
Earnings before Tax (EBT) 1 0.3821 0.6532 0.4755 0.1626 0.3189 0.4379
Net income 1 0.3143 0.5241 0.3828 0.1016 0.191 0.3989
Net margin 2.96% 4.82% 2.98% 0.82% 1.46% 2.86%
EPS 2 0.0647 0.0732 0.0383 0.009674 0.0233 0.0359
Free Cash Flow 1 -0.005676 -1.749 -1.414 0.2945 0.499 -0.8823
FCF margin -0.05% -16.09% -11% 2.39% 3.82% -6.33%
FCF Conversion (EBITDA) - - - 66.22% 35.43% -
FCF Conversion (Net income) - - - 289.94% 261.27% -
Dividend per Share - - - - - -
Announcement Date 5/28/19 5/28/19 5/22/20 5/28/21 5/27/22 5/25/23
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - 0.85 2.04 3.14
Net Cash position 1 0.71 0.25 0.13 - - -
Leverage (Debt/EBITDA) - - - 1.922 x 1.447 x 13.12 x
Free Cash Flow 1 -0.01 -1.75 -1.41 0.29 0.5 -0.88
ROE (net income / shareholders' equity) 14.2% 16.7% 7.81% 1.69% 2.87% 5.46%
ROA (Net income/ Total Assets) 8.33% 8.88% 4.33% 1.51% 6.32% -0.2%
Assets 1 3.773 5.901 8.841 6.715 3.023 -200.3
Book Value Per Share 2 0.4800 0.5500 0.5900 0.5900 0.8700 0.6800
Cash Flow per Share 2 0.1900 0.2300 0.2200 0.3100 0.3100 0.0600
Capex 1 0.1 1.56 1.83 0.51 0.72 0.8
Capex / Sales 0.97% 14.33% 14.24% 4.12% 5.51% 5.78%
Announcement Date 5/28/19 5/28/19 5/22/20 5/28/21 5/27/22 5/25/23
1PLN in Million2PLN
Estimates
  1. Stock Market
  2. Equities
  3. MXP Stock
  4. Financials Maxipizza SA
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW