Delayed
Warsaw S.E.
06:51:14 2024-07-16 am EDT
|
5-day change
|
1st Jan Change
|
113
PLN
|
-1.57%
|
|
+0.89%
|
+85.25%
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
513.7
|
349.2
|
275.9
|
1,671
|
-
|
-
|
Enterprise Value (EV)
1 |
567.1
|
349.2
|
275.7
|
1,856
|
1,294
|
1,197
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
7.91%
|
2.43%
|
4.8%
|
5.11%
|
Capitalization / Revenue
|
0.29
x
|
0.27
x
|
0.12
x
|
0.41
x
|
0.36
x
|
0.31
x
|
EV / Revenue
|
0.32
x
|
0.27
x
|
0.12
x
|
0.46
x
|
0.28
x
|
0.22
x
|
EV / EBITDA
|
10.1
x
|
-
|
5.07
x
|
7.19
x
|
4.79
x
|
4.17
x
|
EV / FCF
|
7.78
x
|
-
|
-
|
23.6
x
|
9.16
x
|
8.19
x
|
FCF Yield
|
12.9%
|
-
|
-
|
4.23%
|
10.9%
|
12.2%
|
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
|
114.8
|
114.8
|
114.8
|
Announcement Date
|
6/30/20
|
4/6/22
|
4/28/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,746
|
1,279
|
2,393
|
4,066
|
4,681
|
5,395
|
EBITDA
1 |
56.09
|
-
|
54.42
|
257.9
|
270.4
|
286.9
|
EBIT
1 |
38.81
|
-
|
32.83
|
235.8
|
248.1
|
264.4
|
Operating Margin
|
2.22%
|
-
|
1.37%
|
5.8%
|
5.3%
|
4.9%
|
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
|
-
|
-
|
78.48
|
141.3
|
146.2
|
FCF margin
|
4.18%
|
-
|
-
|
1.93%
|
3.02%
|
2.71%
|
FCF Conversion (EBITDA)
|
129.99%
|
-
|
-
|
30.43%
|
52.26%
|
50.96%
|
FCF Conversion (Net income)
|
254.96%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
1.500
|
2.790
|
5.510
|
5.870
|
Announcement Date
|
6/30/20
|
4/6/22
|
4/28/23
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
315.8
|
504.7
|
-
|
459.8
|
556
|
709.1
|
1,434
|
721.6
|
970.5
|
EBITDA
1 |
-1.291
|
1.441
|
-
|
-15.68
|
30.58
|
49.62
|
146.4
|
51.14
|
71.1
|
EBIT
1 |
-
|
-5.225
|
-
|
-17.28
|
24.27
|
43.24
|
142.6
|
46
|
65.9
|
Operating Margin
|
-
|
-1.04%
|
-
|
-3.76%
|
4.36%
|
6.1%
|
9.94%
|
6.37%
|
6.79%
|
Earnings before Tax (EBT)
|
-
|
-
|
63.29
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
49.5
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/27/22
|
9/30/22
|
11/18/22
|
4/28/23
|
5/26/23
|
9/29/23
|
11/17/23
|
5/24/24
|
-
|
Fiscal Period: December |
2019
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
53.4
|
-
|
-
|
185
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
0.23
|
-
|
376
|
473
|
Leverage (Debt/EBITDA)
|
0.9528
x
|
-
|
-
|
0.717
x
|
-
|
-
|
Free Cash Flow
1 |
72.9
|
-
|
-
|
78.5
|
141
|
146
|
ROE (net income / shareholders' equity)
|
24.4%
|
-
|
19.5%
|
74.3%
|
51.9%
|
40.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
17.6%
|
15.7%
|
14.6%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
42.1
|
-
|
-
|
23.1
|
23.1
|
23.5
|
Capex / Sales
|
2.41%
|
-
|
-
|
0.57%
|
0.49%
|
0.44%
|
Announcement Date
|
6/30/20
|
4/6/22
|
4/28/23
|
-
|
-
|
-
|
Last Close Price
114.8
PLN Average target price
133.8
PLN Spread / Average Target +16.55% Consensus |
1st Jan change
|
Capi.
|
---|
| +88.20% | 429M | | 0.00% | 15.74B | | +22.88% | 1.23B | | -7.34% | 982M | | -7.19% | 551M | | -19.97% | 390M | | +11.11% | 110M | | -6.62% | 94.51M |
Guided Tour Operators
|