Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
4.94 PLN | +2.70% | +2.92% | +15.69% |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 65.37 | 65.37 | 557.9 | 289.8 | 390.9 | 300 |
Enterprise Value (EV) 1 | 78 | 74.29 | 569.3 | 276.8 | 379 | 367.9 |
P/E ratio | -1.94 x | 26.3 x | 128 x | 66 x | 66.6 x | 63.1 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2.02 x | 1.67 x | 13.9 x | 7.04 x | 7.76 x | 5.12 x |
EV / Revenue | 2.42 x | 1.9 x | 14.2 x | 6.73 x | 7.52 x | 6.28 x |
EV / EBITDA | -36.7 x | 6.79 x | 50.9 x | 23.1 x | 23.7 x | 24.6 x |
EV / FCF | -10.6 x | 5.2 x | -224 x | -20.1 x | -13.3 x | -3.28 x |
FCF Yield | -9.45% | 19.2% | -0.45% | -4.99% | -7.5% | -30.5% |
Price to Book | 2.15 x | 1.96 x | 15 x | 3.8 x | 3.99 x | 2.66 x |
Nbr of stocks (in thousands) | 62,260 | 62,260 | 62,260 | 65,260 | 65,260 | 70,260 |
Reference price 2 | 1.050 | 1.050 | 8.960 | 4.440 | 5.990 | 4.270 |
Announcement Date | 30/04/19 | 18/03/20 | 03/03/21 | 20/04/23 | 20/04/23 | 10/04/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 32.29 | 39.11 | 40.16 | 41.15 | 50.38 | 58.61 |
EBITDA 1 | -2.123 | 10.94 | 11.18 | 11.99 | 15.96 | 14.98 |
EBIT 1 | -7.395 | 5.601 | 5.767 | 5.493 | 9.788 | 8.418 |
Operating Margin | -22.9% | 14.32% | 14.36% | 13.35% | 19.43% | 14.36% |
Earnings before Tax (EBT) 1 | -38.22 | 3.722 | 4.313 | 5.893 | 8.346 | 6.569 |
Net income 1 | -32.41 | 2.483 | 4.439 | 4.249 | 6.081 | 4.758 |
Net margin | -100.37% | 6.35% | 11.05% | 10.32% | 12.07% | 8.12% |
EPS 2 | -0.5400 | 0.0399 | 0.0700 | 0.0673 | 0.0900 | 0.0677 |
Free Cash Flow 1 | -7.368 | 14.3 | -2.536 | -13.8 | -28.42 | -112.1 |
FCF margin | -22.82% | 36.56% | -6.32% | -33.54% | -56.41% | -191.21% |
FCF Conversion (EBITDA) | - | 130.76% | - | - | - | - |
FCF Conversion (Net income) | - | 575.86% | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 30/04/19 | 18/03/20 | 03/03/21 | 20/04/23 | 20/04/23 | 10/04/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 12.6 | 8.92 | 11.5 | - | - | 67.9 |
Net Cash position 1 | - | - | - | 13 | 11.9 | - |
Leverage (Debt/EBITDA) | -5.948 x | 0.8153 x | 1.025 x | - | - | 4.531 x |
Free Cash Flow 1 | -7.37 | 14.3 | -2.54 | -13.8 | -28.4 | -112 |
ROE (net income / shareholders' equity) | -73.5% | 7.85% | 12.7% | 7.6% | 6.75% | 4.36% |
ROA (Net income/ Total Assets) | -4.46% | 4.18% | 4.32% | 3.39% | 4.37% | 2.45% |
Assets 1 | 726.8 | 59.36 | 102.8 | 125.4 | 139.1 | 194 |
Book Value Per Share 2 | 0.4900 | 0.5400 | 0.6000 | 1.170 | 1.500 | 1.600 |
Cash Flow per Share 2 | 0 | 0.0100 | 0.0300 | 0.2200 | 0.3900 | 0.0300 |
Capex 1 | 2.03 | 0.42 | 1.99 | 18.4 | 36.8 | 113 |
Capex / Sales | 6.28% | 1.08% | 4.96% | 44.78% | 72.95% | 192.13% |
Announcement Date | 30/04/19 | 18/03/20 | 03/03/21 | 20/04/23 | 20/04/23 | 10/04/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+15.69% | 85.31M | |
-2.61% | 88.47B | |
+3.55% | 40.71B | |
-13.99% | 32.43B | |
+55.89% | 24.28B | |
-15.87% | 15.52B | |
-41.29% | 12.17B | |
-15.53% | 12.01B | |
-11.75% | 12B | |
+7.87% | 8.87B |
- Stock Market
- Equities
- SVE Stock
- Financials Synthaverse S.A.