Delayed
Warsaw S.E.
02:49:00 16/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
56.8
PLN
|
0.00%
|
|
+4.03%
|
+5.19%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
270.9
|
208.2
|
235.8
|
265.9
|
257.6
|
451.6
|
Enterprise Value (EV)
1 |
495.5
|
390
|
334.7
|
399.8
|
354.8
|
483.9
|
P/E ratio
|
7.99
x
|
4.1
x
|
4.47
x
|
3.51
x
|
3.27
x
|
4.55
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.32
x
|
0.27
x
|
0.22
x
|
0.21
x
|
0.19
x
|
0.29
x
|
EV / Revenue
|
0.59
x
|
0.51
x
|
0.32
x
|
0.32
x
|
0.26
x
|
0.31
x
|
EV / EBITDA
|
12.1
x
|
6.88
x
|
3.69
x
|
3.91
x
|
2.79
x
|
3.66
x
|
EV / FCF
|
-4.83
x
|
10.2
x
|
3.28
x
|
-4.76
x
|
21.1
x
|
11.5
x
|
FCF Yield
|
-20.7%
|
9.83%
|
30.5%
|
-21%
|
4.75%
|
8.7%
|
Price to Book
|
1.41
x
|
0.86
x
|
0.81
x
|
0.72
x
|
0.56
x
|
-
|
Nbr of stocks (in thousands)
|
8,363
|
8,363
|
8,363
|
8,363
|
8,363
|
8,363
|
Reference price
2 |
32.40
|
24.90
|
28.20
|
31.80
|
30.80
|
54.00
|
Announcement Date
|
30/04/19
|
15/05/20
|
29/04/21
|
29/04/22
|
28/04/23
|
27/04/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
837
|
772.1
|
1,055
|
1,256
|
1,387
|
1,569
|
EBITDA
1 |
40.91
|
56.73
|
90.77
|
102.3
|
127.3
|
132.1
|
EBIT
1 |
33.06
|
46.51
|
79.8
|
93.15
|
111.8
|
115.9
|
Operating Margin
|
3.95%
|
6.02%
|
7.56%
|
7.42%
|
8.06%
|
7.39%
|
Earnings before Tax (EBT)
1 |
45.22
|
62.73
|
67.07
|
89.64
|
97.89
|
116.9
|
Net income
1 |
33.93
|
50.79
|
52.77
|
75.8
|
78.79
|
89.33
|
Net margin
|
4.05%
|
6.58%
|
5%
|
6.04%
|
5.68%
|
5.69%
|
EPS
2 |
4.057
|
6.070
|
6.310
|
9.063
|
9.421
|
11.86
|
Free Cash Flow
1 |
-102.6
|
38.34
|
102
|
-83.95
|
16.85
|
42.12
|
FCF margin
|
-12.26%
|
4.97%
|
9.67%
|
-6.68%
|
1.22%
|
2.68%
|
FCF Conversion (EBITDA)
|
-
|
67.58%
|
112.43%
|
-
|
13.24%
|
31.89%
|
FCF Conversion (Net income)
|
-
|
75.49%
|
193.38%
|
-
|
21.39%
|
47.15%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/04/19
|
15/05/20
|
29/04/21
|
29/04/22
|
28/04/23
|
27/04/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
225
|
182
|
98.8
|
134
|
97.3
|
32.3
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.489
x
|
3.205
x
|
1.089
x
|
1.308
x
|
0.7642
x
|
0.2448
x
|
Free Cash Flow
1 |
-103
|
38.3
|
102
|
-83.9
|
16.9
|
42.1
|
ROE (net income / shareholders' equity)
|
18.9%
|
23.4%
|
19.7%
|
22.2%
|
18.3%
|
17.1%
|
ROA (Net income/ Total Assets)
|
2.79%
|
3.13%
|
5.23%
|
5.04%
|
5.09%
|
4.94%
|
Assets
1 |
1,218
|
1,621
|
1,010
|
1,504
|
1,547
|
1,807
|
Book Value Per Share
2 |
22.90
|
29.00
|
34.90
|
44.10
|
54.80
|
-
|
Cash Flow per Share
2 |
7.890
|
13.90
|
18.80
|
22.80
|
27.40
|
-
|
Capex
1 |
4.5
|
7.71
|
6.14
|
2.97
|
6.63
|
6.81
|
Capex / Sales
|
0.54%
|
1%
|
0.58%
|
0.24%
|
0.48%
|
0.43%
|
Announcement Date
|
30/04/19
|
15/05/20
|
29/04/21
|
29/04/22
|
28/04/23
|
27/04/24
|
|
1st Jan change
|
Capi.
|
---|
| +5.19% | 12Cr | | +77.74% | 104.99Cr | | +58.66% | 15Cr | | -0.23% | 13Cr | | +17.42% | 12Cr | | -32.00% | 9.49Cr | | +60.83% | 7.51Cr | | -12.58% | 6.1Cr | | +30.60% | 5.52Cr | | +6.63% | 5.35Cr |
Commercial Buildings
|