Delayed
Warsaw S.E.
05:41:54 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
85
PLN
|
-1.16%
|
|
-7.66%
|
-11.83%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
582
|
1,434
|
4,004
|
2,548
|
919.7
|
624.8
|
624.8
|
-
|
Enterprise Value (EV)
1 |
542.2
|
1,359
|
3,768
|
2,409
|
793.1
|
477.5
|
470.2
|
462.2
|
P/E ratio
|
16
x
|
18.8
x
|
26.4
x
|
18
x
|
17.7
x
|
16.6
x
|
6.71
x
|
6.89
x
|
Yield
|
1.08%
|
1.91%
|
0.91%
|
2.87%
|
5.69%
|
8.28%
|
13.6%
|
11.5%
|
Capitalization / Revenue
|
5.05
x
|
5.95
x
|
6.93
x
|
4.02
x
|
1.71
x
|
1.43
x
|
1.47
x
|
1.46
x
|
EV / Revenue
|
4.7
x
|
5.63
x
|
6.52
x
|
3.8
x
|
1.47
x
|
1.09
x
|
1.11
x
|
1.08
x
|
EV / EBITDA
|
12
x
|
15.8
x
|
21.5
x
|
13.6
x
|
5.63
x
|
4.89
x
|
4.09
x
|
4.24
x
|
EV / FCF
|
13.7
x
|
21.6
x
|
19.8
x
|
13.7
x
|
8.07
x
|
6.08
x
|
5.83
x
|
6.71
x
|
FCF Yield
|
7.28%
|
4.64%
|
5.04%
|
7.31%
|
12.4%
|
16.4%
|
17.2%
|
14.9%
|
Price to Book
|
13.8
x
|
15.6
x
|
16.8
x
|
7.23
x
|
2.69
x
|
2.27
x
|
2.11
x
|
2.05
x
|
Nbr of stocks (in thousands)
|
7,275
|
7,241
|
7,267
|
7,302
|
7,265
|
7,265
|
7,265
|
-
|
Reference price
2 |
80.00
|
198.0
|
551.0
|
349.0
|
126.6
|
86.00
|
86.00
|
86.00
|
Announcement Date
|
3/21/19
|
3/23/20
|
3/22/21
|
3/30/22
|
3/28/23
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
115.3
|
241.1
|
578.2
|
634
|
538.6
|
437.7
|
424.9
|
428.2
|
EBITDA
1 |
45.01
|
85.73
|
174.9
|
177.6
|
140.8
|
97.67
|
114.9
|
109
|
EBIT
1 |
44.31
|
84.58
|
171.8
|
166.2
|
72.69
|
55.2
|
95.25
|
89.35
|
Operating Margin
|
38.45%
|
35.07%
|
29.71%
|
26.22%
|
13.5%
|
12.61%
|
22.42%
|
20.87%
|
Earnings before Tax (EBT)
1 |
44.85
|
84.63
|
170.9
|
162
|
63.44
|
54.54
|
99.22
|
89.43
|
Net income
1 |
36.47
|
76.39
|
151.6
|
141.3
|
52.34
|
42.41
|
80.69
|
74.81
|
Net margin
|
31.64%
|
31.68%
|
26.22%
|
22.28%
|
9.72%
|
9.69%
|
18.99%
|
17.47%
|
EPS
2 |
5.010
|
10.55
|
20.91
|
19.41
|
7.160
|
5.190
|
12.82
|
12.48
|
Free Cash Flow
1 |
39.47
|
62.98
|
189.9
|
176
|
98.32
|
78.52
|
80.7
|
68.85
|
FCF margin
|
34.25%
|
26.12%
|
32.85%
|
27.76%
|
18.26%
|
17.94%
|
18.99%
|
16.08%
|
FCF Conversion (EBITDA)
|
87.7%
|
73.46%
|
108.61%
|
99.13%
|
69.81%
|
80.4%
|
70.21%
|
63.17%
|
FCF Conversion (Net income)
|
108.24%
|
82.44%
|
125.28%
|
124.6%
|
187.87%
|
185.17%
|
100.02%
|
92.03%
|
Dividend per Share
2 |
0.8672
|
3.780
|
5.000
|
10.00
|
7.200
|
7.120
|
11.67
|
9.862
|
Announcement Date
|
3/21/19
|
3/23/20
|
3/22/21
|
3/30/22
|
3/28/23
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
164.9
|
148
|
147.1
|
150.3
|
124.1
|
132.9
|
131.2
|
117.4
|
104.9
|
105.6
|
107.8
|
99.7
|
EBITDA
1 |
43.4
|
34.5
|
42.77
|
32.18
|
21.41
|
34.9
|
35.29
|
17.14
|
21.9
|
30
|
19.6
|
28.48
|
EBIT
1 |
38.7
|
31.2
|
40.41
|
29.39
|
17.44
|
21.6
|
4.22
|
-14.41
|
9.6
|
25.03
|
2.1
|
22.72
|
Operating Margin
|
23.47%
|
21.08%
|
27.47%
|
19.55%
|
14.05%
|
16.25%
|
3.22%
|
-12.27%
|
9.15%
|
23.71%
|
1.95%
|
22.79%
|
Earnings before Tax (EBT)
1 |
-
|
31.29
|
35.22
|
30.98
|
18.29
|
20.86
|
-6.685
|
-16.02
|
10.05
|
23.2
|
0.3333
|
21.3
|
Net income
1 |
33.4
|
24.8
|
30.39
|
25.59
|
14.95
|
19.1
|
-7.262
|
-12.84
|
7.564
|
22.15
|
-0.5333
|
20.28
|
Net margin
|
20.25%
|
16.76%
|
20.66%
|
17.02%
|
12.04%
|
14.37%
|
-5.54%
|
-10.94%
|
7.21%
|
20.98%
|
-0.49%
|
20.34%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/23/21
|
11/22/21
|
3/30/22
|
5/23/22
|
9/5/22
|
11/21/22
|
3/28/23
|
5/22/23
|
9/6/23
|
11/20/23
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
39.8
|
75.2
|
237
|
140
|
127
|
147
|
155
|
163
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
39.5
|
63
|
190
|
176
|
98.3
|
78.5
|
80.7
|
68.9
|
ROE (net income / shareholders' equity)
|
136%
|
114%
|
91.8%
|
48%
|
15.1%
|
11.9%
|
32%
|
28.6%
|
ROA (Net income/ Total Assets)
|
106%
|
95.2%
|
-
|
-
|
10.1%
|
4.5%
|
19.2%
|
18.1%
|
Assets
1 |
34.52
|
80.26
|
-
|
-
|
520.5
|
942.4
|
420.2
|
413.3
|
Book Value Per Share
2 |
5.790
|
12.70
|
32.80
|
48.20
|
47.10
|
37.90
|
40.70
|
42.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.77
|
3.46
|
3.79
|
24.4
|
39.6
|
21.3
|
26.4
|
23.4
|
Capex / Sales
|
1.53%
|
1.44%
|
0.66%
|
3.85%
|
7.36%
|
4.87%
|
6.21%
|
5.46%
|
Announcement Date
|
3/21/19
|
3/23/20
|
3/22/21
|
3/30/22
|
3/28/23
|
-
|
-
|
-
|
Average target price
102.5
PLN Spread / Average Target +19.15% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.85% | 154M | | +27.09% | 24.31B | | -14.06% | 23.88B | | +9.94% | 2.63B | | -20.45% | 1.91B | | +85.85% | 1.86B | | -50.65% | 1.51B | | +7.97% | 1.36B | | -0.20% | 1.27B | | -18.38% | 1.25B |
Mobile Application Software
|