Delayed
London S.E.
08:20:00 15/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
395.6
PLN
|
0.00%
|
|
0.00%
|
-22.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,382
|
18,977
|
35,613
|
26,508
|
50,052
|
58,125
|
-
|
-
|
Enterprise Value (EV)
1 |
31,382
|
18,977
|
35,613
|
26,508
|
50,052
|
58,125
|
58,125
|
58,125
|
P/E ratio
|
14.7
x
|
18.3
x
|
32
x
|
9.47
x
|
10.4
x
|
9.5
x
|
9.88
x
|
9.55
x
|
Yield
|
6.42%
|
-
|
0.77%
|
1.03%
|
-
|
6.42%
|
6.76%
|
7.33%
|
Capitalization / Revenue
|
3.47
x
|
2.19
x
|
3.87
x
|
2.14
x
|
3.16
x
|
3.64
x
|
3.56
x
|
3.51
x
|
EV / Revenue
|
3.47
x
|
2.19
x
|
3.87
x
|
2.14
x
|
3.16
x
|
3.64
x
|
3.56
x
|
3.51
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.16
x
|
0.66
x
|
1.31
x
|
0.88
x
|
1.49
x
|
1.79
x
|
1.68
x
|
1.56
x
|
Nbr of stocks (in thousands)
|
1,02,088
|
1,02,189
|
1,02,189
|
1,02,189
|
1,02,189
|
1,02,189
|
-
|
-
|
Reference price
2 |
307.4
|
185.7
|
348.5
|
259.4
|
489.8
|
568.8
|
568.8
|
568.8
|
Announcement Date
|
29/01/20
|
03/02/21
|
02/02/22
|
02/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,050
|
8,647
|
9,210
|
12,411
|
15,833
|
15,950
|
16,305
|
16,545
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,561
|
4,159
|
3,722
|
7,863
|
11,118
|
10,648
|
10,592
|
10,231
|
Operating Margin
|
50.4%
|
48.1%
|
40.42%
|
63.35%
|
70.22%
|
66.76%
|
64.96%
|
61.83%
|
Earnings before Tax (EBT)
1 |
3,245
|
1,881
|
2,058
|
4,353
|
6,850
|
7,946
|
8,539
|
8,142
|
Net income
1 |
2,138
|
1,037
|
1,112
|
2,799
|
4,831
|
5,519
|
5,887
|
5,792
|
Net margin
|
23.63%
|
11.99%
|
12.07%
|
22.55%
|
30.51%
|
34.6%
|
36.1%
|
35%
|
EPS
2 |
20.92
|
10.15
|
10.88
|
27.39
|
47.28
|
59.85
|
57.60
|
59.54
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
19.72
|
-
|
2.680
|
2.680
|
-
|
36.54
|
38.43
|
41.67
|
Announcement Date
|
29/01/20
|
03/02/21
|
02/02/22
|
02/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
---|
Net sales
1 |
2,502
|
2,987
|
3,556
|
6,460
|
2,354
|
3,515
|
3,746
|
3,878
|
7,602
|
4,062
|
4,138
|
4,152
|
4,140
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
804
|
1,839
|
2,251
|
4,007
|
1,188
|
2,586
|
2,480
|
2,808
|
5,288
|
2,874
|
2,925
|
2,799
|
2,478
|
5,805
|
Operating Margin
|
32.13%
|
61.55%
|
63.31%
|
62.03%
|
50.46%
|
73.57%
|
66.2%
|
72.42%
|
69.56%
|
70.75%
|
70.68%
|
67.41%
|
59.85%
|
-
|
Earnings before Tax (EBT)
1 |
447.9
|
1,426
|
1,047
|
2,473
|
531.2
|
1,349
|
1,656
|
1,556
|
3,212
|
2,124
|
1,513
|
2,097
|
1,327
|
3,590
|
Net income
1 |
193.6
|
959.5
|
656.9
|
1,616
|
279.4
|
903.3
|
1,192
|
1,130
|
2,322
|
1,529
|
980.1
|
1,565
|
676.6
|
2,255
|
Net margin
|
7.74%
|
32.12%
|
18.48%
|
25.02%
|
11.87%
|
25.7%
|
31.82%
|
29.15%
|
30.55%
|
37.63%
|
23.69%
|
37.69%
|
16.34%
|
-
|
EPS
|
-
|
-
|
6.430
|
-
|
2.730
|
8.840
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/02/22
|
26/04/22
|
28/07/22
|
28/07/22
|
26/10/22
|
02/02/23
|
25/04/23
|
26/07/23
|
26/07/23
|
25/10/23
|
31/01/24
|
30/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.7%
|
4.4%
|
4.7%
|
12.1%
|
20.3%
|
18.3%
|
18.1%
|
16.9%
|
ROA (Net income/ Total Assets)
|
1%
|
0.47%
|
0.5%
|
1.1%
|
1.8%
|
2.08%
|
2%
|
1.86%
|
Assets
1 |
2,13,835
|
2,19,395
|
2,22,337
|
2,54,463
|
2,68,395
|
2,64,920
|
2,94,828
|
3,10,815
|
Book Value Per Share
2 |
264.0
|
280.0
|
266.0
|
295.0
|
330.0
|
319.0
|
339.0
|
366.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/01/20
|
03/02/21
|
02/02/22
|
02/02/23
|
31/01/24
|
-
|
-
|
-
|
Last Close Price
568.8
PLN Average target price
546.7
PLN Spread / Average Target -3.89% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.79% | 598B | | +28.66% | 328B | | +14.40% | 280B | | +18.56% | 196B | | +17.63% | 183B | | +16.78% | 179B | | +3.71% | 157B | | +12.76% | 157B | | +18.46% | 150B |
Other Banks
|