|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Capitalization1 |
1 648 | 1 229 | 648 | 519 | 526 | 444 |
Enterprise Value (EV)1 |
1 569 | 1 278 | 771 | 742 | 672 | 586 |
P/E ratio |
16,4x | 15,8x | 10,3x | 10,3x | 14,8x | 14,9x |
Yield |
5,87% | 6,56% | 4,15% | - | 5,12% | - |
Capitalization / Revenue |
1,77x | 1,23x | 0,63x | 0,49x | 0,54x | 0,38x |
EV / Revenue |
1,69x | 1,28x | 0,75x | 0,71x | 0,69x | 0,50x |
EV / EBITDA |
9,30x | 8,52x | 6,37x | 8,57x | 7,39x | 5,94x |
Enterprise Value (EV) / FCF |
43,6x | -30,1x | -18,2x | -14,6x | 9,70x | 40,1x |
FCF Yield |
2,29% | -3,32% | -5,51% | -6,85% | 10,3% | 2,49% |
Price to Book |
3,36x | 2,60x | 1,44x | 1,10x | 1,06x | 0,88x |
Nbr of stocks (in thousands) |
26 882 | 26 882 | 26 882 | 26 882 | 26 882 | 26 882 |
Reference price (PLN) |
61,3 | 45,7 | 24,1 | 19,3 | 19,6 | 16,5 |
Announcement Date |
03/21/2017 | 03/20/2018 | 03/19/2019 | 04/28/2020 | 03/26/2021 | 03/25/2022 |
1 PLN in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net sales1 |
930 | 998 | 1 022 | 1 052 | 976 | 1 172 |
EBITDA1 |
169 | 150 | 121 | 86,7 | 91,0 | 98,5 |
Operating profit (EBIT)1 |
136 | 114 | 81,4 | 32,4 | 30,3 | 37,0 |
Operating Margin |
14,6% | 11,4% | 7,96% | 3,08% | 3,10% | 3,16% |
Pre-Tax Profit (EBT)1 |
135 | 109 | 85,4 | 31,9 | 36,6 | 37,7 |
Net income1 |
104 | 80,7 | 64,1 | 51,5 | 36,2 | 30,5 |
Net margin |
11,2% | 8,09% | 6,27% | 4,89% | 3,71% | 2,60% |
EPS2 |
3,73 | 2,89 | 2,33 | 1,87 | 1,32 | 1,11 |
Free Cash Flow1 |
36,0 | -42,4 | -42,4 | -50,8 | 69,3 | 14,6 |
FCF margin |
3,87% | -4,25% | -4,15% | -4,83% | 7,10% | 1,25% |
FCF Conversion |
21,4% | -28,3% | -35,1% | -58,7% | 76,2% | 14,8% |
Dividend per Share2 |
3,60 | 3,00 | 1,00 | - | 1,00 | - |
Announcement Date |
03/21/2017 | 03/20/2018 | 03/19/2019 | 04/28/2020 | 03/26/2021 | 03/25/2022 |
1 PLN in Million 2 PLN |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2021 Q2 |
Net sales1 |
301 |
EBITDA1 |
49,2 |
Operating profit (EBIT)1 |
17,9 |
Operating Margin |
5,96% |
Pre-Tax Profit (EBT) |
- |
Net income1 |
13,8 |
Net margin |
4,59% |
EPS |
- |
Dividend per Share |
- |
Announcement Date |
09/30/2021 |
1 PLN in Million |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net Debt |
48,5 | 121 | - | - | 137 | - |
Net Cash position |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
0,33x | 0,96x | - | - | 1,33x | - |
Free Cash Flow |
- | -43,3 | - | - | 35,9 | - |
ROE (Net Profit / Equities) |
- | 13,9% | - | - | 6,09% | 11,6% |
Shareholders' equity |
- | 462 | - | - | 500 | - |
ROA (Net Profit / Asset) |
- | - | - | - | - | - |
Assets |
- | - | - | - | - | - |
Book Value Per Share |
- | - | - | - | 18,7 | - |
Cash Flow per Share |
- | - | - | - | - | - |
Capex |
- | 107 | - | - | 39,1 | - |
Capex / Sales |
- | 10,5% | - | - | 3,34% | - |
Announcement Date |
03/20/2018 | 03/19/2019 | 01/15/2020 | 03/26/2021 | 03/25/2022 | - |
|
|
| |
|
Capitalization (PLN) |
448 928 097 |
Capitalization (USD) |
103 556 572 |
Net sales (PLN) |
1 171 680 000 |
Net sales (USD) |
270 277 502 |
Number of employees |
3 250 |
Sales / Employee (PLN) |
360 517 |
Sales / Employee (USD) |
83 162 |
Free-Float |
89,0% |
Free-Float capitalization (PLN) |
399 364 167 |
Free-Float capitalization (USD) |
92 123 404 |
Avg. Exchange 20 sessions (PLN) |
153 925 |
Avg. Exchange 20 sessions (USD) |
35 507 |
Average Daily Capital Traded |
0,03% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|