Financials Tower Investments S.A.

Equities

TOW

PLTWRNV00013

Construction & Engineering

Market Closed - Warsaw S.E. 11:55:49 2024-04-26 am EDT 5-day change 1st Jan Change
4.3 PLN 0.00% Intraday chart for Tower Investments S.A. -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
1PLN in Million2PLN
Estimates

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
1PLN in Million2PLN
Estimates

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
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TOW Stock
  4. Financials Tower Investments S.A.