Market Closed -
Warsaw S.E.
11:55:45 2024-07-08 am EDT
|
5-day change
|
1st Jan Change
|
16,930
PLN
|
+0.71%
|
|
-0.12%
|
+4.57%
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
15,528
|
14,107
|
29,435
|
18,765
|
28,885
|
31,420
|
-
|
-
|
Enterprise Value (EV)
1 |
14,739
|
13,835
|
29,054
|
23,057
|
32,565
|
35,034
|
35,282
|
35,448
|
P/E ratio
|
36.9
x
|
-74.3
x
|
30.7
x
|
17.1
x
|
18
x
|
15.9
x
|
13.4
x
|
11.8
x
|
Yield
|
-
|
-
|
2.83%
|
3.46%
|
2.76%
|
3.62%
|
4.42%
|
5.47%
|
Capitalization / Revenue
|
1.57
x
|
1.8
x
|
2.1
x
|
1.18
x
|
1.66
x
|
1.5
x
|
1.24
x
|
1.03
x
|
EV / Revenue
|
1.49
x
|
1.76
x
|
2.07
x
|
1.45
x
|
1.87
x
|
1.67
x
|
1.39
x
|
1.16
x
|
EV / EBITDA
|
7.76
x
|
11.3
x
|
11.1
x
|
8.91
x
|
8.88
x
|
7.97
x
|
6.82
x
|
5.94
x
|
EV / FCF
|
20.1
x
|
55.4
x
|
17.3
x
|
-43.1
x
|
10
x
|
15.4
x
|
17.1
x
|
13.7
x
|
FCF Yield
|
4.98%
|
1.81%
|
5.78%
|
-2.32%
|
9.99%
|
6.48%
|
5.85%
|
7.3%
|
Price to Book
|
4.78
x
|
4.61
x
|
8.93
x
|
4.71
x
|
6.12
x
|
5.57
x
|
4.68
x
|
4.01
x
|
Nbr of stocks (in thousands)
|
1,834
|
1,834
|
1,852
|
1,854
|
1,855
|
1,856
|
-
|
-
|
Reference price
2 |
8,465
|
7,690
|
15,890
|
10,120
|
15,570
|
16,930
|
16,930
|
16,930
|
Announcement Date
|
5/21/20
|
4/29/21
|
4/20/22
|
4/26/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
9,899
|
7,848
|
14,030
|
15,927
|
17,406
|
20,996
|
25,391
|
30,443
|
EBITDA
1 |
1,899
|
1,226
|
2,627
|
2,589
|
3,666
|
4,395
|
5,170
|
5,963
|
EBIT
1 |
805.7
|
153
|
2,087
|
1,460
|
2,284
|
2,764
|
3,224
|
3,729
|
Operating Margin
|
8.14%
|
1.95%
|
14.88%
|
9.17%
|
13.12%
|
13.16%
|
12.7%
|
12.25%
|
Earnings before Tax (EBT)
1 |
665.2
|
-116.5
|
1,232
|
1,363
|
2,047
|
2,707
|
3,040
|
3,544
|
Net income
1 |
489.9
|
-190.1
|
953.5
|
1,095
|
1,607
|
2,120
|
2,387
|
2,773
|
Net margin
|
4.95%
|
-2.42%
|
6.8%
|
6.88%
|
9.23%
|
10.1%
|
9.4%
|
9.11%
|
EPS
2 |
229.4
|
-103.4
|
518.2
|
590.4
|
866.3
|
1,066
|
1,263
|
1,431
|
Free Cash Flow
1 |
734.4
|
249.8
|
1,679
|
-534.6
|
3,254
|
2,272
|
2,066
|
2,586
|
FCF margin
|
7.42%
|
3.18%
|
11.97%
|
-3.36%
|
18.69%
|
10.82%
|
8.14%
|
8.49%
|
FCF Conversion (EBITDA)
|
38.67%
|
20.37%
|
63.93%
|
-
|
88.75%
|
51.69%
|
39.96%
|
43.37%
|
FCF Conversion (Net income)
|
149.92%
|
-
|
176.09%
|
-
|
202.45%
|
107.18%
|
86.55%
|
93.25%
|
Dividend per Share
2 |
-
|
-
|
450.0
|
350.0
|
430.0
|
612.3
|
748.1
|
926.1
|
Announcement Date
|
5/21/20
|
4/29/21
|
4/20/22
|
4/26/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: Gennaio |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
4,123
|
3,034
|
4,341
|
4,367
|
4,185
|
3,639
|
4,575
|
4,350
|
4,841
|
4,306
|
5,485
|
5,275
|
6,100
|
5,359
|
EBITDA
1 |
-
|
438.2
|
667.1
|
798
|
755.2
|
551
|
943
|
1,159
|
-
|
795
|
1,298
|
1,156
|
1,247
|
894.1
|
EBIT
1 |
587.4
|
186.6
|
395.3
|
511.8
|
435.5
|
230.7
|
607
|
802.6
|
643.2
|
411
|
911.7
|
748.6
|
806.3
|
420.9
|
Operating Margin
|
14.25%
|
6.15%
|
9.11%
|
11.72%
|
10.41%
|
6.34%
|
13.27%
|
18.45%
|
13.29%
|
9.54%
|
16.62%
|
14.19%
|
13.22%
|
7.85%
|
Earnings before Tax (EBT)
|
-
|
144.3
|
-
|
-
|
-
|
-
|
0.5662
|
718.1
|
618
|
382
|
-
|
-
|
-
|
-
|
Net income
|
-154.7
|
268
|
246.2
|
395.5
|
185.5
|
109.5
|
438.8
|
575.6
|
483.2
|
276
|
-
|
-
|
-
|
-
|
Net margin
|
-3.75%
|
8.83%
|
5.67%
|
9.06%
|
4.43%
|
3.01%
|
9.59%
|
13.23%
|
9.98%
|
6.41%
|
-
|
-
|
-
|
-
|
EPS
|
-84.08
|
145.8
|
133.9
|
215.1
|
68.11
|
59.10
|
236.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
350.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/20/22
|
6/14/22
|
10/5/22
|
12/14/22
|
4/26/23
|
6/14/23
|
9/21/23
|
12/1/23
|
3/26/24
|
6/12/24
|
-
|
-
|
-
|
-
|
Fiscal Period: Gennaio |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
4,292
|
3,680
|
3,614
|
3,862
|
4,028
|
Net Cash position
1 |
789
|
272
|
381
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
1.658
x
|
1.004
x
|
0.8222
x
|
0.7471
x
|
0.6755
x
|
Free Cash Flow
1 |
734
|
250
|
1,679
|
-535
|
3,254
|
2,272
|
2,066
|
2,586
|
ROE (net income / shareholders' equity)
|
16.5%
|
-6.02%
|
30.1%
|
30.2%
|
36.9%
|
38.7%
|
38.2%
|
37.5%
|
ROA (Net income/ Total Assets)
|
5.7%
|
-1.91%
|
7.79%
|
8.1%
|
12%
|
13.6%
|
12.8%
|
11.9%
|
Assets
1 |
8,593
|
9,980
|
12,245
|
13,528
|
13,362
|
15,607
|
18,610
|
23,300
|
Book Value Per Share
2 |
1,771
|
1,669
|
1,780
|
2,149
|
2,543
|
3,037
|
3,620
|
4,227
|
Cash Flow per Share
2 |
-
|
585.0
|
1,633
|
335.0
|
-
|
1,951
|
2,347
|
2,861
|
Capex
1 |
1,004
|
825
|
1,325
|
1,157
|
1,090
|
1,400
|
1,650
|
1,824
|
Capex / Sales
|
10.14%
|
10.51%
|
9.44%
|
7.26%
|
6.26%
|
6.67%
|
6.5%
|
5.99%
|
Announcement Date
|
5/21/20
|
4/29/21
|
4/20/22
|
4/26/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
16,930
PLN Average target price
19,946
PLN Spread / Average Target +17.81% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.57% | 7.88B | | +15.67% | 153B | | +22.46% | 80.36B | | +6.00% | 48.55B | | -3.24% | 26.13B | | +22.66% | 14.88B | | +10.99% | 13.71B | | +13.85% | 9.22B | | +102.37% | 8.77B | | +12.10% | 8.73B |
Other Apparel & Accessories Retailers
|