Financials Bank Handlowy w Warszawie S.A.

Equities

BHW

PLBH00000012

Banks

Delayed Warsaw S.E. 10:49:39 2024-05-06 am EDT 5-day change 1st Jan Change
111.4 PLN +0.72% Intraday chart for Bank Handlowy w Warszawie S.A. -0.72% +9.47%

Valuation

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 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

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 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Quarterly data)

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 -
1PLN in Million
Estimates

Balance Sheet Analysis

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 - - -
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
110.6 PLN
Average target price
117.2 PLN
Spread / Average Target
+6.01%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. BHW Stock
  4. Financials Bank Handlowy w Warszawie S.A.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW