Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
14 PLN | +1.45% | -1.41% | -8.20% |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 310.9 | 273.5 | 274.2 | 279.5 | 556 | 436.4 |
Enterprise Value (EV) 1 | 528.7 | 532.1 | 553.5 | 539.9 | 848.3 | 798 |
P/E ratio | 10.8 x | 7.95 x | 8.99 x | 5.74 x | 4.96 x | 4.01 x |
Yield | 3.46% | 3.93% | 3.92% | 4.22% | 3.35% | 4.27% |
Capitalization / Revenue | 0.44 x | 0.35 x | 0.34 x | 0.35 x | 0.55 x | 0.36 x |
EV / Revenue | 0.75 x | 0.69 x | 0.68 x | 0.69 x | 0.84 x | 0.65 x |
EV / EBITDA | 6.87 x | 6.06 x | 6.96 x | 5.2 x | 4.66 x | 4.27 x |
EV / FCF | 31.6 x | -10.2 x | 41.9 x | 17.5 x | 229 x | -23.4 x |
FCF Yield | 3.16% | -9.77% | 2.39% | 5.7% | 0.44% | -4.28% |
Price to Book | 0.79 x | 0.65 x | 0.63 x | 0.58 x | 0.95 x | 0.65 x |
Nbr of stocks (in thousands) | 32,560 | 32,560 | 32,560 | 31,059 | 31,059 | 31,059 |
Reference price 2 | 9.550 | 8.400 | 8.420 | 9.000 | 17.90 | 14.05 |
Announcement Date | 3/23/18 | 3/22/19 | 3/20/20 | 3/26/21 | 3/25/22 | 3/24/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 708.6 | 775.5 | 813.7 | 787.6 | 1,012 | 1,219 |
EBITDA 1 | 76.95 | 87.88 | 79.54 | 103.8 | 182 | 187.1 |
EBIT 1 | 52.69 | 60.74 | 54.19 | 77.88 | 155.8 | 157.8 |
Operating Margin | 7.44% | 7.83% | 6.66% | 9.89% | 15.4% | 12.95% |
Earnings before Tax (EBT) 1 | 45.11 | 50.26 | 46.31 | 68.56 | 153.6 | 153.9 |
Net income 1 | 28.82 | 34.4 | 30.51 | 50.06 | 112.2 | 108.8 |
Net margin | 4.07% | 4.44% | 3.75% | 6.36% | 11.09% | 8.93% |
EPS 2 | 0.8851 | 1.057 | 0.9370 | 1.569 | 3.610 | 3.500 |
Free Cash Flow 1 | 16.72 | -51.96 | 13.2 | 30.77 | 3.7 | -34.15 |
FCF margin | 2.36% | -6.7% | 1.62% | 3.91% | 0.37% | -2.8% |
FCF Conversion (EBITDA) | 21.72% | - | 16.6% | 29.63% | 2.03% | - |
FCF Conversion (Net income) | 58.01% | - | 43.28% | 61.46% | 3.3% | - |
Dividend per Share 2 | 0.3300 | 0.3300 | 0.3300 | 0.3800 | 0.6000 | 0.6000 |
Announcement Date | 3/23/18 | 3/22/19 | 3/20/20 | 3/26/21 | 3/25/22 | 3/24/23 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 259 | 279 | 260 | 292 | 362 | 340 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 2.943 x | 3.512 x | 2.508 x | 1.606 x | 1.933 x | 2.383 x |
Free Cash Flow 1 | -52 | 13.2 | 30.8 | 3.7 | -34.1 | 88 |
ROE (net income / shareholders' equity) | 9.23% | 7.8% | 11.5% | 21.5% | 18.3% | 6.09% |
ROA (Net income/ Total Assets) | 4.11% | 3.47% | 4.94% | 8.82% | 7.52% | 4.03% |
Assets 1 | 836.1 | 878.6 | 1,014 | 1,272 | 1,447 | 808.3 |
Book Value Per Share 2 | 13.00 | 13.40 | 15.40 | 18.80 | 21.50 | 20.80 |
Cash Flow per Share 2 | 1.500 | 1.460 | 1.530 | 2.070 | 1.690 | 2.500 |
Capex 1 | 50.9 | 50.1 | 39 | - | 65.5 | 70.5 |
Capex / Sales | 6.57% | 6.16% | 4.95% | - | 5.38% | 6.05% |
Announcement Date | 3/22/19 | 3/20/20 | 3/26/21 | 3/25/22 | 3/24/23 | 4/26/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-8.20% | 107M | |
+11.73% | 82.35B | |
+20.17% | 71.09B | |
+20.89% | 37.72B | |
+15.77% | 32.01B | |
+9.19% | 27.2B | |
+3.18% | 26.74B | |
+4.22% | 26B | |
+16.93% | 25.5B | |
+17.14% | 24.76B |
- Stock Market
- Equities
- RWL Stock
- Financials Rawlplug S.A.