Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
30.45 PLN | +1.50% | +1.16% | +1.16% |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 336.2 | 287.7 | 223.6 | 167.3 | 267.4 | 501.2 |
Enterprise Value (EV) 1 | 347.3 | 297.6 | 289.8 | 226.7 | 303.7 | 537.9 |
P/E ratio | 15.5 x | 9.32 x | 7.03 x | 12.8 x | 6.37 x | 7.99 x |
Yield | 4.53% | 6.31% | - | - | 20.7% | 12.2% |
Capitalization / Revenue | 1.56 x | 1.17 x | 0.79 x | 0.79 x | 0.96 x | 1.23 x |
EV / Revenue | 1.62 x | 1.21 x | 1.02 x | 1.07 x | 1.09 x | 1.33 x |
EV / EBITDA | 8.59 x | 6.54 x | 6.38 x | 9.58 x | 4.86 x | 5.65 x |
EV / FCF | 111 x | 39.6 x | 14 x | 21.9 x | 10.4 x | 10.2 x |
FCF Yield | 0.9% | 2.52% | 7.15% | 4.56% | 9.59% | 9.77% |
Price to Book | 2.82 x | 2.13 x | 1.49 x | 1.02 x | 1.3 x | 2.34 x |
Nbr of stocks (in thousands) | 18,123 | 18,151 | 18,179 | 18,223 | 18,254 | 18,290 |
Reference price 2 | 18.55 | 15.85 | 12.30 | 9.180 | 14.65 | 27.40 |
Announcement Date | 3/29/18 | 3/28/19 | 3/26/20 | 4/27/21 | 4/13/22 | 4/22/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales | 245.1 | 284.5 | - | - | 405.9 | - |
EBITDA | 45.52 | 62.5 | - | - | 113.1 | - |
EBIT 1 | 38.07 | 36.53 | - | - | 87.73 | 77.72 |
Operating Margin | 15.53% | 12.84% | - | - | 21.61% | - |
Earnings before Tax (EBT) | 38.23 | 36.64 | - | - | 78.42 | - |
Net income | 31 | 32.03 | 13.27 | 42.24 | 62.89 | - |
Net margin | 12.65% | 11.26% | - | - | 15.49% | - |
EPS | 1.700 | 1.750 | 0.7200 | 2.300 | 3.430 | - |
Free Cash Flow | 17.62 | 34.9 | - | - | 67.82 | - |
FCF margin | 7.19% | 12.27% | - | - | 16.71% | - |
FCF Conversion (EBITDA) | 38.71% | 55.84% | - | - | 59.97% | - |
FCF Conversion (Net income) | 56.83% | 108.95% | - | - | 107.84% | - |
Dividend per Share | 0.8400 | 1.000 | - | - | - | - |
Announcement Date | 1/15/19 | 3/26/20 | 4/27/21 | 4/13/22 | 4/22/23 | 4/18/24 |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2019 S1 | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 106.8 | 53.5 | 79.92 | 106 | 64.29 | - | - | 96.34 | 110.4 | 128.1 | 132.3 | 93.1 |
EBITDA 1 | - | 13.22 | 24.83 | 33.6 | 12.47 | - | 36.16 | 19.47 | 22.89 | 30.48 | 31.6 | 13.9 |
EBIT 1 | - | 6.981 | 18.43 | 27.77 | 6.375 | - | 29.34 | 12.45 | 15.78 | 23.66 | 25.82 | 6.8 |
Operating Margin | - | 13.05% | 23.06% | 26.19% | 9.92% | - | - | 12.93% | 14.3% | 18.47% | 19.52% | 7.3% |
Earnings before Tax (EBT) 1 | - | - | 16.59 | 26.98 | 6.421 | - | 22.42 | 13.05 | 17.78 | 19.82 | 25.6 | 6.3 |
Net income 1 | - | - | 13.55 | 21.8 | 4.949 | 16.07 | 17.86 | 10.06 | 13.18 | 17.39 | 20.65 | 5.1 |
Net margin | - | - | 16.95% | 20.56% | 7.7% | - | - | 10.44% | 11.94% | 13.58% | 15.61% | 5.48% |
EPS | 0.3100 | - | - | - | - | 0.8800 | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 9/19/19 | 9/23/21 | 11/25/21 | 4/13/22 | 5/24/22 | 9/15/22 | 11/24/22 | 5/25/23 | 9/14/23 | 11/23/23 | 4/18/24 | - |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | 11.1 | 9.9 | 66.2 | 59.4 | 36.3 | 36.7 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 0.2749 x | 0.2175 x | 1.459 x | 2.508 x | 0.5809 x | 0.3863 x |
Free Cash Flow 1 | 3.13 | 7.51 | 20.7 | 10.3 | 29.1 | 52.6 |
ROE (net income / shareholders' equity) | 18.9% | 24.4% | 22.5% | 8.47% | 22.9% | 29.9% |
ROA (Net income/ Total Assets) | 12.1% | 12.8% | 10.1% | 3.35% | 11% | 16.3% |
Assets 1 | 180.1 | 242.4 | 318 | 396.6 | 384.3 | 385.1 |
Book Value Per Share 2 | 6.570 | 7.440 | 8.250 | 8.970 | 11.30 | 11.70 |
Cash Flow per Share 2 | 0.4900 | 0.4500 | 0.1900 | 0.3500 | 2.900 | 0.9900 |
Capex 1 | 20.5 | 12.3 | 16.9 | 21.4 | 1.65 | 9.26 |
Capex / Sales | 9.54% | 5.01% | 5.92% | 10.13% | 0.59% | 2.28% |
Announcement Date | 3/29/18 | 3/28/19 | 3/26/20 | 4/27/21 | 4/13/22 | 4/22/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+1.16% | 138M | |
+7.99% | 422B | |
+4.73% | 143B | |
-28.67% | 45.92B | |
+16.55% | 18.73B | |
+15.45% | 10.64B | |
+27.75% | 8.41B | |
-9.08% | 6.41B | |
+29.34% | 6.32B | |
+10.13% | 5.94B |
- Stock Market
- Equities
- WTN Stock
- Financials Wittchen S.A.