Financials Mineral Midrange S.A.

Equities

MND

PLMNRLM00010

IT Services & Consulting

End-of-day quote Warsaw S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
0.68 PLN +0.74% Intraday chart for Mineral Midrange S.A. +0.74% -0.73%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 1.5 2.535 3.064 3.262 3.02
Enterprise Value (EV) 1 1.493 2.533 2.851 3.319 2.614
P/E ratio 4.76 x 4.76 x 8.3 x 9.95 x 11.8 x
Yield - - 0.22% - -
Capitalization / Revenue 0.16 x 0.28 x 0.32 x 0.36 x 0.24 x
EV / Revenue 0.16 x 0.28 x 0.3 x 0.36 x 0.21 x
EV / EBITDA 3.57 x 3.22 x 4.95 x 5.61 x 3.93 x
EV / FCF 2.95 x 14.8 x 46.5 x 38.7 x 4.72 x
FCF Yield 33.9% 6.74% 2.15% 2.58% 21.2%
Price to Book 1.56 x 1.7 x 1.65 x 1.49 x 1.23 x
Nbr of stocks (in thousands) 4,411 4,409 4,409 4,409 4,409
Reference price 2 0.3400 0.5750 0.6950 0.7400 0.6850
Announcement Date 5/31/21 5/31/21 5/30/22 4/3/23 4/3/24
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 9.327 9.01 9.482 9.099 12.62
EBITDA 1 0.4183 0.7869 0.5757 0.5916 0.6647
EBIT 1 0.2799 0.6659 0.4718 0.4565 0.4223
Operating Margin 3% 7.39% 4.98% 5.02% 3.35%
Earnings before Tax (EBT) 1 0.2822 0.6871 0.4736 0.4372 0.3557
Net income 1 0.3148 0.5328 0.3691 0.328 0.2566
Net margin 3.38% 5.91% 3.89% 3.61% 2.03%
EPS 2 0.0714 0.1208 0.0837 0.0744 0.0582
Free Cash Flow 1 0.5057 0.1706 0.0614 0.0858 0.5538
FCF margin 5.42% 1.89% 0.65% 0.94% 4.39%
FCF Conversion (EBITDA) 120.9% 21.68% 10.66% 14.5% 83.32%
FCF Conversion (Net income) 160.62% 32.02% 16.62% 26.15% 215.81%
Dividend per Share - - 0.001500 - -
Announcement Date 5/31/21 5/31/21 5/30/22 4/3/23 4/3/24
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 - - - 0.06 -
Net Cash position 1 0.01 0 0.21 - 0.41
Leverage (Debt/EBITDA) - - - 0.0962 x -
Free Cash Flow 1 0.51 0.17 0.06 0.09 0.55
ROE (net income / shareholders' equity) 28.8% 43.4% 22% 16.2% 11.1%
ROA (Net income/ Total Assets) 3.56% 13% 8.37% 6.94% 5.12%
Assets 1 8.847 4.095 4.409 4.726 5.017
Book Value Per Share 2 0.2200 0.3400 0.4200 0.5000 0.5600
Cash Flow per Share 2 0.0200 0.0400 0.0800 0.0700 0.1600
Capex 1 0 0.02 0.04 0.07 0.12
Capex / Sales 0.04% 0.23% 0.4% 0.8% 0.99%
Announcement Date 5/31/21 5/31/21 5/30/22 4/3/23 4/3/24
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MND Stock
  4. Financials Mineral Midrange S.A.