Financials ALTUS SA

Equities

ALI

PLATTFI00018

Investment Management & Fund Operators

Market Closed - Warsaw S.E. 11:55:56 2024-04-26 am EDT 5-day change 1st Jan Change
2.95 PLN +0.34% Intraday chart for ALTUS SA -2.64% +28.26%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 678 98.7 68.07 47.06 60.15 65.06
Enterprise Value (EV) 1 511.8 -47.59 -90.4 -44.34 -39.37 -41.28
P/E ratio 7.5 x 1.98 x 58.3 x 4.95 x 7.42 x 10.2 x
Yield 10.1% - - - - -
Capitalization / Revenue 1.83 x 0.34 x 0.56 x 0.72 x 1.04 x 1.56 x
EV / Revenue 1.38 x -0.17 x -0.75 x -0.68 x -0.68 x -0.99 x
EV / EBITDA 5.11 x -0.71 x -10.7 x -3.27 x -2.98 x -3.8 x
EV / FCF -7.47 x -1.27 x -5.12 x 2.65 x -6.56 x -4.92 x
FCF Yield -13.4% -78.9% -19.5% 37.8% -15.2% -20.3%
Price to Book 5.63 x 0.69 x 0.47 x 0.4 x 0.56 x 0.58 x
Nbr of stocks (in thousands) 46,120 46,120 46,120 48,420 40,920 40,920
Reference price 2 14.70 2.140 1.476 0.9720 1.470 1.590
Announcement Date 4/27/18 2/28/19 4/27/20 4/30/21 4/14/22 4/27/23
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 370.7 287.8 121.1 65.64 57.67 41.59
EBITDA 1 100.1 67.34 8.433 13.56 13.23 10.87
EBIT 1 99.73 66.91 7.877 13.24 13 10.51
Operating Margin 26.9% 23.25% 6.5% 20.16% 22.54% 25.27%
Earnings before Tax (EBT) 1 120 60.88 8.191 14.27 12.38 10.63
Net income 1 99.95 49.72 1.167 8.653 8.107 6.384
Net margin 26.96% 17.27% 0.96% 13.18% 14.06% 15.35%
EPS 2 1.960 1.080 0.0253 0.1963 0.1981 0.1560
Free Cash Flow 1 -68.55 37.53 17.66 -16.75 6.002 8.384
FCF margin -18.49% 13.04% 14.58% -25.51% 10.41% 20.16%
FCF Conversion (EBITDA) - 55.73% 209.39% - 45.36% 77.15%
FCF Conversion (Net income) - 75.48% 1,513.07% - 74.04% 131.33%
Dividend per Share 2 1.490 - - - - -
Announcement Date 4/27/18 2/28/19 4/27/20 4/30/21 4/14/22 4/27/23
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 166 146 158 91.4 99.5 106
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -68.6 37.5 17.7 -16.7 6 8.38
ROE (net income / shareholders' equity) 64.1% 31.5% 2.57% 8.07% 8.22% 6.59%
ROA (Net income/ Total Assets) 23.7% 21% 2.8% 5.45% 6.08% 4.7%
Assets 1 422 237 41.75 158.7 133.3 135.9
Book Value Per Share 2 2.610 3.110 3.110 2.410 2.610 2.730
Cash Flow per Share 2 1.920 0.9700 1.190 0.4400 0.1400 0.4200
Capex 1 0.1 0.3 0.57 0.04 1.23 3.2
Capex / Sales 0.03% 0.1% 0.47% 0.06% 2.13% 7.7%
Announcement Date 4/27/18 2/28/19 4/27/20 4/30/21 4/14/22 4/27/23
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA