Market Closed -
Warsaw S.E.
09:25:55 09/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
94.9
PLN
|
+2.71%
|
|
+8.21%
|
+55.57%
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
513.7
|
349.2
|
275.9
|
1,345
|
-
|
-
|
Enterprise Value (EV)
1 |
567.1
|
349.2
|
275.7
|
1,133
|
1,084
|
1,345
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
7.91%
|
3.02%
|
3.16%
|
-
|
Capitalization / Revenue
|
0.29
x
|
0.27
x
|
0.12
x
|
0.36
x
|
0.31
x
|
0.27
x
|
EV / Revenue
|
0.32
x
|
0.27
x
|
0.12
x
|
0.3
x
|
0.25
x
|
0.27
x
|
EV / EBITDA
|
10.1
x
|
-
|
5.07
x
|
7.29
x
|
6.65
x
|
-
|
EV / FCF
|
7.78
x
|
-
|
-
|
25.7
x
|
17.1
x
|
-
|
FCF Yield
|
12.9%
|
-
|
-
|
3.88%
|
5.85%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
14,552
|
14,552
|
14,552
|
14,552
|
-
|
-
|
Reference price
2 |
35.30
|
24.00
|
18.96
|
92.40
|
92.40
|
92.40
|
Announcement Date
|
30/06/20
|
06/04/22
|
28/04/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,746
|
1,279
|
2,393
|
3,761
|
4,328
|
4,985
|
EBITDA
1 |
56.09
|
-
|
54.42
|
155.3
|
162.9
|
-
|
EBIT
1 |
38.81
|
-
|
32.83
|
134.6
|
142
|
148.6
|
Operating Margin
|
2.22%
|
-
|
1.37%
|
3.58%
|
3.28%
|
2.98%
|
Earnings before Tax (EBT)
|
35.51
|
-
|
-
|
-
|
-
|
-
|
Net income
|
28.6
|
18.72
|
-
|
-
|
-
|
-
|
Net margin
|
1.64%
|
1.46%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
72.9
|
-
|
-
|
44
|
63.36
|
-
|
FCF margin
|
4.18%
|
-
|
-
|
1.17%
|
1.46%
|
-
|
FCF Conversion (EBITDA)
|
129.99%
|
-
|
-
|
28.32%
|
38.9%
|
-
|
FCF Conversion (Net income)
|
254.96%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
1.500
|
2.790
|
2.920
|
-
|
Announcement Date
|
30/06/20
|
06/04/22
|
28/04/23
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
315.8
|
504.7
|
-
|
459.8
|
556
|
709.1
|
1,434
|
733.6
|
EBITDA
1 |
-1.291
|
1.441
|
-
|
-15.68
|
30.58
|
49.62
|
146.4
|
41
|
EBIT
1 |
-
|
-5.225
|
-
|
-17.28
|
24.27
|
43.24
|
142.6
|
35.65
|
Operating Margin
|
-
|
-1.04%
|
-
|
-3.76%
|
4.36%
|
6.1%
|
9.94%
|
4.86%
|
Earnings before Tax (EBT)
|
-
|
-
|
63.29
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
49.5
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/05/22
|
30/09/22
|
18/11/22
|
28/04/23
|
26/05/23
|
29/09/23
|
17/11/23
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
53.4
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
0.23
|
212
|
261
|
-
|
Leverage (Debt/EBITDA)
|
0.9528
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
72.9
|
-
|
-
|
44
|
63.4
|
-
|
ROE (net income / shareholders' equity)
|
24.4%
|
-
|
19.5%
|
28.5%
|
25.5%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
10.6%
|
10.1%
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
42.1
|
-
|
-
|
21.4
|
21.7
|
22
|
Capex / Sales
|
2.41%
|
-
|
-
|
0.57%
|
0.5%
|
0.44%
|
Announcement Date
|
30/06/20
|
06/04/22
|
28/04/23
|
-
|
-
|
-
|
Last Close Price
92.4
PLN Average target price
71.3
PLN Spread / Average Target -22.84% Consensus |
1st Jan change
|
Capi.
|
---|
| +55.57% | 336M | | 0.00% | 12.3B | | -0.75% | 1.05B | | +12.95% | 661M | | -9.39% | 438M | | +2.90% | 100M | | +2.18% | 99.87M | | -5.63% | 98.75M |
Guided Tour Operators
|