Stock CRJ CREEPY JAR S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Creepy Jar S.A.

Equities

CRJ

PLCRPJR00019

Toys & Juvenile Products

Market Closed - Warsaw S.E.
Other stock markets
 11:55:45 2024-04-26 am EDT 		5-day change 1st Jan Change
568 PLN -0.35% Intraday chart for Creepy Jar S.A. -3.40% -5.02%
Apr. 24 Creepy Jar S.A. Recommends Dividend, Payable on July 1, 2024 CI
Apr. 23 Creepy Jar S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2023 2024 2025 2026
Capitalization 1 747.4 540.2 418.2 397.2 - -
Enterprise Value (EV) 1 747.4 480.2 418.2 284.1 241 397.2
P/E ratio - - - 14.6 x 6.67 x -
Yield - - - 2.18% 3.42% -
Capitalization / Revenue 19.8 x 11.7 x 11.2 x 9.62 x 5.2 x -
EV / Revenue 19.8 x 10.4 x 11.2 x 6.88 x 3.16 x -
EV / EBITDA - 15.1 x 24.5 x 13.5 x 4.5 x -
EV / FCF - - - 13.3 x 5.22 x 9.32 x
FCF Yield - - - 7.53% 19.2% 10.7%
Price to Book - - - 3.09 x 2.28 x -
Nbr of stocks (in thousands) 679 679 699 699.4 - -
Reference price 2 1,100 795.0 598.0 568.0 568.0 568.0
Announcement Date 2/15/21 4/28/22 4/24/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2023 2024 2025 2026
Net sales 1 37.67 46.22 37.5 41.3 76.38 -
EBITDA 1 - 31.79 17.1 21.08 53.56 -
EBIT 1 - 30.2 15.76 17.9 50.3 56
Operating Margin - 65.33% 42.02% 43.36% 65.85% -
Earnings before Tax (EBT) 1 - - 20.73 30.23 66.21 -
Net income 1 18.65 29.1 18.33 27.21 59.59 -
Net margin 49.5% 62.97% 48.87% 65.89% 78.02% -
EPS 2 - - - 38.91 85.20 -
Free Cash Flow 1 - - - 21.4 46.2 42.6
FCF margin - - - 51.82% 60.49% -
FCF Conversion (EBITDA) - - - 101.52% 86.25% -
FCF Conversion (Net income) - - - 78.65% 77.53% -
Dividend per Share 2 - - - 12.36 19.45 -
Announcement Date 2/15/21 4/28/22 4/24/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 - 10.82 17.07 14.96 12.01 7.934 9.1 8.448 7.85
EBITDA 1 - 7.109 12.56 10.42 - 2.9 5.8 - 4.05
EBIT 1 - 6.938 12.36 10.1 8.639 2.543 5.5 -0.9063 3.65
Operating Margin - 64.11% 72.41% 67.5% 71.93% 32.06% 60.44% -10.73% 46.5%
Earnings before Tax (EBT) 1 - 7.311 13.03 11.57 10 3.794 7.241 - 5.5
Net income 1 9.077 7.964 12.13 10.76 9.299 3.502 6.3 -0.7878 5
Net margin - 73.6% 71.08% 71.93% 77.42% 44.14% 69.23% -9.32% 63.69%
EPS 52.02 - - - - - - - -
Dividend per Share - - - - - - - - -
Announcement Date 11/29/21 4/28/22 9/28/22 11/24/22 5/25/23 9/22/23 11/14/23 4/24/24 -
1PLN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2023 2024 2025 2026
Net Debt 1 - - - - - -
Net Cash position 1 - 59.9 - 113 156 -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - - - 21.4 46.2 42.6
ROE (net income / shareholders' equity) - - - 22.8% 39.3% -
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share 2 - - - 184.0 250.0 -
Cash Flow per Share - - - - - -
Capex 1 - - - 12.4 13.1 13.7
Capex / Sales - - - 30.03% 17.15% -
Announcement Date 2/15/21 4/28/22 4/24/24 - - -
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

Ratings for Creepy Jar S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
568 PLN
Average target price
650 PLN
Spread / Average Target
+14.44%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Games, Toys & Children Vehicles

1st Jan change Capi.
CREEPY JAR S.A. Stock Creepy Jar S.A.
-5.02% 98.12M
INTERNATIONAL GAMES SYSTEM CO.,LTD. Stock International Games System Co.,Ltd.
+40.19% 4.38B
TOMY COMPANY, LTD. Stock TOMY Company, Ltd.
+14.09% 1.47B
GOLDLOK HOLDINGS(GUANGDONG) CO.,LTD. Stock Goldlok Holdings(Guangdong) Co.,Ltd.
-25.97% 373M
THUNDER TIGER CORP. Stock Thunder Tiger Corp.
+33.69% 330M
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED Stock GuangZhou Wahlap Technology Corporation Limited
-32.99% 317M
FRIENDTIMES INC. Stock FriendTimes Inc.
-36.15% 225M
SHIFENG CULTURAL DEVELOPMENT CO., LTD. Stock Shifeng Cultural Development Co., Ltd.
-41.76% 202M
PLAYMATES HOLDINGS LIMITED Stock Playmates Holdings Limited
0.00% 148M
GOODBABY INTERNATIONAL HOLDINGS LIMITED Stock Goodbaby International Holdings Limited
-8.33% 141M
Games, Toys & Children Vehicles
  1. Stock Market
  2. Equities
  3. CRJ Stock
  4. Financials Creepy Jar S.A.