Stock NWG NEWAG S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Newag S.A.

Equities

NWG

PLNEWAG00012

Heavy Machinery & Vehicles

Delayed Warsaw S.E.
Other stock markets
 08:15:59 26/06/2024 pm IST 		5-day change 1st Jan Change
33.1 PLN +6.43% Intraday chart for Newag S.A. +14.14% +53.24%
22/05 Newag Wins Tender to Supply 35 Hybrid Multiple Units for PKP Intercity CI
17/05 Newag Recommends Dividend for 2023 CI

Valuation

Fiscal Period: December 2019 2020 2022 2023 2024 2025 2026
Capitalization 1 963 1,179 607.5 972 1,400 - -
Enterprise Value (EV) 1 1,416 1,519 607.5 972 1,482 1,330 1,400
P/E ratio 10.8 x 5.38 x 26.5 x - - - -
Yield 3.5% 5.73% - - 0.96% 2.25% -
Capitalization / Revenue 1.07 x 0.89 x - 0.79 x 1.05 x 0.98 x 0.87 x
EV / Revenue 1.58 x 1.15 x - 0.79 x 1.11 x 0.93 x 0.87 x
EV / EBITDA 8.64 x 5.21 x - 5.22 x 8.23 x 5.61 x 5.07 x
EV / FCF -93.9 x - - - 15.1 x 7.3 x 15.4 x
FCF Yield -1.06% - - - 6.61% 13.7% 6.5%
Price to Book 1.74 x 1.63 x - 1.21 x 1.59 x 1.39 x -
Nbr of stocks (in thousands) 45,000 45,000 45,000 45,000 45,000 - -
Reference price 2 21.40 26.20 13.50 21.60 31.10 31.10 31.10
Announcement Date 29/05/20 28/04/21 21/04/23 19/04/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2022 2023 2024 2025 2026
Net sales 1 896.1 1,320 - 1,231 1,332 1,426 1,611
EBITDA 1 163.9 291.8 - 186.1 180 237 276
EBIT 1 129.9 254.3 - 141.8 135 193 232
Operating Margin 14.49% 19.26% - 11.52% 10.14% 13.53% 14.4%
Earnings before Tax (EBT) 1 109.9 238.4 - 113 132 195 -
Net income 1 89.49 218.7 22.76 - 107 158 -
Net margin 9.99% 16.56% - - 8.03% 11.08% -
EPS 1.990 4.870 0.5100 - - - -
Free Cash Flow 1 -15.08 - - - 98 182 91
FCF margin -1.68% - - - 7.36% 12.76% 5.65%
FCF Conversion (EBITDA) - - - - 54.44% 76.79% 32.97%
FCF Conversion (Net income) - - - - 91.59% 115.19% -
Dividend per Share 2 0.7500 1.500 - - 0.3000 0.7000 -
Announcement Date 29/05/20 28/04/21 21/04/23 19/04/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1 2023 Q2
Net sales 1 - 168.5
EBITDA 1 - 38.27
EBIT 1 - 27.31
Operating Margin - 16.21%
Earnings before Tax (EBT) - -
Net income 25.92 -
Net margin - -
EPS 0.5800 -
Dividend per Share - -
Announcement Date 19/05/23 15/09/23
1PLN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2022 2023 2024 2025 2026
Net Debt 1 453 340 - - 82 - -
Net Cash position 1 - - - - - 70 -
Leverage (Debt/EBITDA) 2.767 x 1.167 x - - 0.4556 x - -
Free Cash Flow 1 -15.1 - - - 98 182 91
ROE (net income / shareholders' equity) 16.6% 30.2% - - 12.8% 16.8% -
ROA (Net income/ Total Assets) - - - - 6.4% 8.8% -
Assets 1 - - - - 1,672 1,795 -
Book Value Per Share 2 12.30 16.10 - 17.80 19.50 22.30 -
Cash Flow per Share - - - - - - -
Capex 1 44.6 - - - 34 39 49
Capex / Sales 4.98% - - - 2.55% 2.73% 3.04%
Announcement Date 29/05/20 28/04/21 21/04/23 19/04/24 - - -
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Newag S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Annual profits - Rate of surprise

Company calendar

Sector Locomotive Engines & Rolling Stock

1st Jan change Capi.
NEWAG S.A. Stock Newag S.A.
+53.24% 348M
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION Stock Westinghouse Air Brake Technologies Corporation
+25.82% 28.31B
CRRC CORPORATION LIMITED Stock CRRC Corporation Limited
+36.88% 26.51B
HYUNDAI ROTEM COMPANY Stock Hyundai Rotem Company
+48.31% 3.1B
STADLER RAIL AG Stock Stadler Rail AG
-16.78% 2.85B
TRINITY INDUSTRIES, INC. Stock Trinity Industries, Inc.
+12.75% 2.47B
THE GREENBRIER COMPANIES, INC. Stock The Greenbrier Companies, Inc.
+10.80% 1.54B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A. Stock Construcciones y Auxiliar de Ferrocarriles, S.A.
+5.06% 1.3B
NANJING KANGNI MECHANICAL & ELECTRICAL CO.,LTD Stock Nanjing Kangni Mechanical & Electrical Co.,Ltd
+4.13% 706M
CHENGDU XINZHU ROAD&BRIDGE MACHINERY CO.,LTD Stock Chengdu Xinzhu Road&Bridge Machinery Co.,LTD
-39.92% 325M
Locomotive Engines & Rolling Stock
  1. Stock Market
  2. Equities
  3. NWG Stock
  4. Financials Newag S.A.