Stock RWL RAWLPLUG S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Rawlplug S.A.

Equities

RWL

PLKLNR000017

Industrial Machinery & Equipment

Delayed Warsaw S.E.
Other stock markets
 11:55:55 2024-04-29 am EDT 		5-day change 1st Jan Change
14.4 PLN +2.86% Intraday chart for Rawlplug S.A. 0.00% -5.57%
Apr. 26 Rawlplug S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Rawlplug S.A. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 273.5 274.2 279.5 556 436.4 473.7
Enterprise Value (EV) 1 532.1 553.5 539.9 848.3 798 865.1
P/E ratio 7.95 x 8.99 x 5.74 x 4.96 x 4.01 x 14.5 x
Yield 3.93% 3.92% 4.22% 3.35% 4.27% -
Capitalization / Revenue 0.35 x 0.34 x 0.35 x 0.55 x 0.36 x 0.41 x
EV / Revenue 0.69 x 0.68 x 0.69 x 0.84 x 0.65 x 0.74 x
EV / EBITDA 6.06 x 6.96 x 5.2 x 4.66 x 4.27 x 7.07 x
EV / FCF -10.2 x 41.9 x 17.5 x 229 x -23.4 x 20 x
FCF Yield -9.77% 2.39% 5.7% 0.44% -4.28% 4.99%
Price to Book 0.65 x 0.63 x 0.58 x 0.95 x 0.65 x 0.73 x
Nbr of stocks (in thousands) 32,560 32,560 31,059 31,059 31,059 31,059
Reference price 2 8.400 8.420 9.000 17.90 14.05 15.25
Announcement Date 3/22/19 3/20/20 3/26/21 3/25/22 3/24/23 4/26/24
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 775.5 813.7 787.6 1,012 1,219 1,166
EBITDA 1 87.88 79.54 103.8 182 187.1 122.3
EBIT 1 60.74 54.19 77.88 155.8 157.8 90.48
Operating Margin 7.83% 6.66% 9.89% 15.4% 12.95% 7.76%
Earnings before Tax (EBT) 1 50.26 46.31 68.56 153.6 153.9 57.72
Net income 1 34.4 30.51 50.06 112.2 108.8 32.61
Net margin 4.44% 3.75% 6.36% 11.09% 8.93% 2.8%
EPS 2 1.057 0.9370 1.569 3.610 3.500 1.050
Free Cash Flow 1 -51.96 13.2 30.77 3.7 -34.15 43.16
FCF margin -6.7% 1.62% 3.91% 0.37% -2.8% 3.7%
FCF Conversion (EBITDA) - 16.6% 29.63% 2.03% - 35.28%
FCF Conversion (Net income) - 43.28% 61.46% 3.3% - 132.33%
Dividend per Share 2 0.3300 0.3300 0.3800 0.6000 0.6000 -
Announcement Date 3/22/19 3/20/20 3/26/21 3/25/22 3/24/23 4/26/24
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 259 279 260 292 362 391
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.943 x 3.512 x 2.508 x 1.606 x 1.933 x 3.199 x
Free Cash Flow 1 -52 13.2 30.8 3.7 -34.1 43.2
ROE (net income / shareholders' equity) 9.23% 7.8% 11.5% 21.5% 18.3% 6.09%
ROA (Net income/ Total Assets) 4.11% 3.47% 4.94% 8.82% 7.52% 4.01%
Assets 1 836.1 878.6 1,014 1,272 1,447 814.2
Book Value Per Share 2 13.00 13.40 15.40 18.80 21.50 20.80
Cash Flow per Share 2 1.500 1.460 1.530 2.070 1.690 2.500
Capex 1 50.9 50.1 39 - 65.5 70.5
Capex / Sales 6.57% 6.16% 4.95% - 5.38% 6.05%
Announcement Date 3/22/19 3/20/20 3/26/21 3/25/22 3/24/23 4/26/24
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Industrial Machinery & Equipment

1st Jan change Capi.
RAWLPLUG S.A. Stock Rawlplug S.A.
-5.57% 111M
ATLAS COPCO AB Stock Atlas Copco AB
+12.53% 83.13B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+20.35% 71.2B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+20.75% 37.69B
XYLEM INC. Stock Xylem Inc.
+15.94% 32.06B
FANUC CORPORATION Stock Fanuc Corporation
+11.57% 27.33B
FORTIVE CORPORATION Stock Fortive Corporation
+4.58% 27.11B
SANDVIK AB Stock Sandvik AB
+3.90% 26.01B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+17.57% 24.71B
DOVER CORPORATION Stock Dover Corporation
+17.05% 24.74B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. RWL Stock
  4. Financials Rawlplug S.A.