Financials Sescom S.A.

Equities

SES

PLSESCM00013

Business Support Services

Market Closed - Warsaw S.E. 11:55:56 2024-04-26 am EDT 5-day change 1st Jan Change
60.8 PLN +0.66% Intraday chart for Sescom S.A. -0.33% +51.24%

Valuation

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Capitalization 1 65.1 57.12 61.48 118.9 50.41 86.07
Enterprise Value (EV) 1 61.9 54.08 51.39 109.6 45.09 107.9
P/E ratio 7.81 x 10.4 x 11.5 x 43.7 x -16.1 x 4.3 x
Yield - - 1.33% - - -
Capitalization / Revenue 0.5 x 0.43 x 0.45 x 0.88 x 0.32 x 0.38 x
EV / Revenue 0.47 x 0.41 x 0.38 x 0.82 x 0.28 x 0.47 x
EV / EBITDA 5.18 x 6.19 x 5.09 x 12.3 x 10.2 x 5.2 x
EV / FCF 18.2 x 15.3 x 4.06 x 45.1 x 73.4 x 11.2 x
FCF Yield 5.48% 6.52% 24.6% 2.22% 1.36% 8.89%
Price to Book 1.85 x 1.4 x 1.38 x 2.53 x 1.13 x 1.34 x
Nbr of stocks (in thousands) 2,100 2,100 2,049 2,049 2,049 2,049
Reference price 2 31.00 27.20 30.00 58.00 24.60 42.00
Announcement Date 1/31/19 1/31/20 2/1/21 1/31/22 1/31/23 1/30/24
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net sales 1 131.4 131.6 135.8 134.4 158.8 229.4
EBITDA 1 11.95 8.739 10.1 8.887 4.405 20.76
EBIT 1 10.53 6.974 6.419 4.628 -0.551 16
Operating Margin 8.02% 5.3% 4.73% 3.44% -0.35% 6.98%
Earnings before Tax (EBT) 1 10.16 6.7 6.438 4.043 -1.597 24.33
Net income 1 8.319 5.41 5.078 2.722 -3.131 20.03
Net margin 6.33% 4.11% 3.74% 2.03% -1.97% 8.73%
EPS 2 3.970 2.620 2.620 1.328 -1.530 9.770
Free Cash Flow 1 3.393 3.528 12.66 2.427 0.614 9.596
FCF margin 2.58% 2.68% 9.33% 1.81% 0.39% 4.18%
FCF Conversion (EBITDA) 28.39% 40.37% 125.34% 27.31% 13.94% 46.23%
FCF Conversion (Net income) 40.79% 65.21% 249.36% 89.17% - 47.91%
Dividend per Share - - 0.4000 - - -
Announcement Date 1/31/19 1/31/20 2/1/21 1/31/22 1/31/23 1/30/24
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 21.8
Net Cash position 1 3.2 3.04 10.1 9.28 5.32 -
Leverage (Debt/EBITDA) - - - - - 1.053 x
Free Cash Flow 1 3.39 3.53 12.7 2.43 0.61 9.6
ROE (net income / shareholders' equity) 26.8% 14.1% 12.4% 6.39% -7.02% 36.2%
ROA (Net income/ Total Assets) 12.4% 7.03% 5.84% 3.75% -0.42% 7.91%
Assets 1 66.98 76.93 87 72.55 744.9 253.4
Book Value Per Share 2 16.80 19.40 21.70 22.90 21.70 31.20
Cash Flow per Share 2 3.010 3.270 8.550 8.050 7.270 7.730
Capex 1 0.54 1.45 0.58 4.6 3.33 2.55
Capex / Sales 0.41% 1.11% 0.42% 3.42% 2.1% 1.11%
Announcement Date 1/31/19 1/31/20 2/1/21 1/31/22 1/31/23 1/30/24
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SES Stock
  4. Financials Sescom S.A.