Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
4.3 PLN | 0.00% | -2.27% | -51.69% |
Valuation
Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
---|---|---|---|---|---|---|
Capitalization 1 | 63.64 | 50.92 | 34.28 | 43.66 | 17.67 | 18.6 |
Enterprise Value (EV) 1 | 65.08 | 85.56 | 44.62 | 59.56 | 39.33 | 36.68 |
P/E ratio | 11.8 x | 4.64 x | 8.2 x | 8.2 x | -2.41 x | 71.1 x |
Yield | - | - | 4.55% | - | - | - |
Capitalization / Revenue | 7.26 x | 1.89 x | 0.79 x | 1.12 x | 0.91 x | 0.37 x |
EV / Revenue | 7.42 x | 3.17 x | 1.03 x | 1.53 x | 2.03 x | 0.73 x |
EV / EBITDA | 9.23 x | 27.7 x | 29.6 x | 18.7 x | -8.44 x | 20.9 x |
EV / FCF | -46 x | - | 2.23 x | 8.11 x | -7.15 x | 3.33 x |
FCF Yield | -2.18% | - | 44.8% | 12.3% | -14% | 30.1% |
Price to Book | 2.92 x | 0.88 x | 0.55 x | 0.67 x | 0.3 x | 0.31 x |
Nbr of stocks (in thousands) | 1,061 | 1,061 | 1,558 | 1,554 | 1,550 | 1,550 |
Reference price 2 | 60.00 | 48.00 | 22.00 | 28.10 | 11.40 | 12.00 |
Announcement Date | 3/31/17 | 4/27/18 | 5/18/19 | 4/22/20 | 4/20/21 | 4/29/22 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
---|---|---|---|---|---|---|
Net sales 1 | 8.77 | 26.99 | 43.27 | 38.96 | 19.39 | 50.02 |
EBITDA 1 | 7.05 | 3.086 | 1.505 | 3.192 | -4.662 | 1.756 |
EBIT 1 | 6.831 | 2.889 | 1.158 | 2.468 | -5.488 | 0.6532 |
Operating Margin | 77.89% | 10.7% | 2.68% | 6.33% | -28.31% | 1.31% |
Earnings before Tax (EBT) 1 | 6.052 | 14.34 | 5.303 | 6.724 | -7.324 | -0.4405 |
Net income 1 | 5.371 | 11.17 | 4.145 | 5.32 | -7.325 | 0.2615 |
Net margin | 61.24% | 41.39% | 9.58% | 13.66% | -37.78% | 0.52% |
EPS 2 | 5.063 | 10.35 | 2.683 | 3.427 | -4.730 | 0.1689 |
Free Cash Flow 1 | -1.416 | - | 19.99 | 7.342 | -5.498 | 11.02 |
FCF margin | -16.15% | - | 46.21% | 18.85% | -28.36% | 22.04% |
FCF Conversion (EBITDA) | - | - | 1,328.32% | 230% | - | 627.65% |
FCF Conversion (Net income) | - | - | 482.34% | 138% | - | 4,214.49% |
Dividend per Share | - | - | 1.000 | - | - | - |
Announcement Date | 3/31/17 | 4/27/18 | 5/18/19 | 4/22/20 | 4/20/21 | 4/29/22 |
Balance Sheet Analysis
Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
---|---|---|---|---|---|---|
Net Debt 1 | 1.44 | 34.6 | 10.3 | 15.9 | 21.7 | 18.1 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 0.204 x | 11.23 x | 6.869 x | 4.982 x | -4.648 x | 10.29 x |
Free Cash Flow 1 | -1.42 | - | 20 | 7.34 | -5.5 | 11 |
ROE (net income / shareholders' equity) | 36.8% | - | 6.9% | 8.33% | -11.9% | -0.81% |
ROA (Net income/ Total Assets) | 19.6% | - | 0.64% | 1.47% | -3.03% | 0.37% |
Assets 1 | 27.45 | - | 646.9 | 362.4 | 242 | 70.31 |
Book Value Per Share 2 | 20.60 | 54.70 | 39.90 | 42.10 | 37.60 | 38.60 |
Cash Flow per Share 2 | 3.640 | 5.160 | 11.10 | 6.830 | 2.890 | 4.410 |
Capex 1 | 0.24 | 0.67 | 1.01 | 1.05 | 0.27 | 0.62 |
Capex / Sales | 2.74% | 2.47% | 2.34% | 2.7% | 1.37% | 1.24% |
Announcement Date | 3/31/17 | 4/27/18 | 5/18/19 | 4/22/20 | 4/20/21 | 4/29/22 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-51.69% | 1.65M | |
-2.29% | 67.67B | |
+2.13% | 59.37B | |
+21.25% | 38.3B | |
+11.23% | 30.73B | |
+2.06% | 26.35B | |
+22.89% | 22.01B | |
+15.06% | 19.47B | |
+22.99% | 17.6B | |
+64.33% | 16.64B |
- Stock Market
- Equities
- TOW Stock
- Financials Tower Investments S.A.