Delayed
Warsaw S.E.
10:49:39 2024-05-06 am EDT
|
5-day change
|
1st Jan Change
|
111.4
PLN
|
+0.72%
|
|
-0.72%
|
+9.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,768
|
4,593
|
7,709
|
9,878
|
13,249
|
14,451
|
-
|
-
|
Enterprise Value (EV)
1 |
6,768
|
4,593
|
7,709
|
9,878
|
13,249
|
14,451
|
14,451
|
14,451
|
P/E ratio
|
14.1
x
|
26.6
x
|
10.7
x
|
6.39
x
|
-
|
8.36
x
|
9.19
x
|
9.26
x
|
Yield
|
-
|
-
|
2.03%
|
7.24%
|
-
|
9.33%
|
9.74%
|
10.6%
|
Capitalization / Revenue
|
3.05
x
|
2.22
x
|
3.22
x
|
2.71
x
|
2.94
x
|
3.43
x
|
3.51
x
|
3.62
x
|
EV / Revenue
|
3.05
x
|
2.22
x
|
3.22
x
|
2.71
x
|
2.94
x
|
3.43
x
|
3.51
x
|
3.62
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.96
x
|
0.61
x
|
1.04
x
|
1.24
x
|
-
|
1.4
x
|
1.36
x
|
1.38
x
|
Nbr of stocks (in thousands)
|
130,660
|
130,660
|
130,660
|
130,660
|
130,660
|
130,660
|
-
|
-
|
Reference price
2 |
51.80
|
35.15
|
59.00
|
75.60
|
101.4
|
110.6
|
110.6
|
110.6
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,217
|
2,068
|
2,391
|
3,648
|
4,509
|
4,210
|
4,115
|
3,990
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,002
|
846
|
1,188
|
2,310
|
3,069
|
2,622
|
2,484
|
2,266
|
Operating Margin
|
45.18%
|
40.91%
|
49.69%
|
63.33%
|
68.06%
|
62.28%
|
60.35%
|
56.78%
|
Earnings before Tax (EBT)
1 |
666.1
|
317
|
988
|
2,208
|
2,861
|
2,525
|
2,381
|
2,190
|
Net income
1 |
486.5
|
172
|
747
|
1,546
|
2,256
|
1,760
|
1,624
|
1,522
|
Net margin
|
21.95%
|
8.32%
|
31.24%
|
42.38%
|
50.03%
|
41.79%
|
39.45%
|
38.15%
|
EPS
2 |
3.670
|
1.320
|
5.490
|
11.83
|
-
|
13.23
|
12.04
|
11.94
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
1.200
|
5.470
|
-
|
10.32
|
10.77
|
11.74
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
457.1
|
572
|
835.7
|
1,012
|
1,848
|
760.4
|
1,039
|
1,242
|
1,150
|
2,392
|
1,136
|
980
|
1,084
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
183
|
288
|
425.2
|
711.5
|
1,137
|
453
|
723
|
827.3
|
710
|
1,637
|
802.8
|
629
|
635
|
Operating Margin
|
40.04%
|
50.35%
|
50.88%
|
70.29%
|
61.51%
|
59.57%
|
69.59%
|
66.59%
|
61.74%
|
68.44%
|
70.67%
|
64.18%
|
58.56%
|
Earnings before Tax (EBT)
1 |
123.6
|
238
|
367.7
|
643.1
|
1,011
|
364.9
|
674
|
768.4
|
771
|
1,539
|
749.1
|
572
|
643
|
Net income
1 |
93.4
|
186
|
282
|
500.3
|
782.3
|
283.8
|
479
|
603.8
|
611.5
|
1,215
|
591.6
|
449
|
445
|
Net margin
|
20.43%
|
32.52%
|
33.74%
|
49.42%
|
42.33%
|
37.32%
|
46.1%
|
48.6%
|
53.17%
|
50.81%
|
52.08%
|
45.82%
|
41.04%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/9/21
|
2/17/22
|
5/9/22
|
8/30/22
|
8/30/22
|
11/14/22
|
2/8/23
|
5/11/23
|
8/30/23
|
8/30/23
|
11/9/23
|
2/14/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.89%
|
5.3%
|
9.96%
|
20.1%
|
-
|
18.1%
|
16.3%
|
14.5%
|
ROA (Net income/ Total Assets)
|
0.96%
|
0.7%
|
1.22%
|
2.35%
|
-
|
2.35%
|
2.1%
|
1.9%
|
Assets
1 |
50,629
|
24,571
|
61,401
|
65,832
|
-
|
74,873
|
77,313
|
80,104
|
Book Value Per Share
2 |
54.20
|
58.00
|
56.50
|
60.90
|
-
|
79.20
|
81.40
|
80.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
110.6
PLN Average target price
117.2
PLN Spread / Average Target +6.01% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.47% | 3.6B | | +15.95% | 208B | | +4.79% | 75.63B | | +11.00% | 56.57B | | +3.95% | 48.37B | | +16.87% | 48.14B | | +24.46% | 45.13B | | +10.41% | 37.5B | | -15.00% | 35.65B | | -96.60% | 32.24B |
Commercial Banks
|