Financials Cyfrowe Centrum Serwisowe Spólka Akcyjna

Equities

CCS

PLCCS0000012

Phones & Handheld Devices

End-of-day quote Warsaw S.E. 18:00:00 2024-06-24 EDT 5-day change 1st Jan Change
1.01 PLN +1.00% Intraday chart for Cyfrowe Centrum Serwisowe Spólka Akcyjna -14.41% -40.94%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 20.98 7.628 8.74 24.47 27.49 46.72
Enterprise Value (EV) 1 20.79 9.133 11.44 19.77 15.69 41.91
P/E ratio 7.41 x - 20.6 x - 6.29 x 9.12 x
Yield - - - - - 8.16%
Capitalization / Revenue 0.12 x 0.05 x 0.05 x 0.14 x 0.14 x 0.25 x
EV / Revenue 0.12 x 0.06 x 0.07 x 0.11 x 0.08 x 0.22 x
EV / EBITDA 4.1 x -8,126 x 5 x 3.38 x 2.11 x 4.71 x
EV / FCF -3.6 x 174 x -18.7 x 3.37 x 1.52 x -43.4 x
FCF Yield -27.8% 0.57% -5.34% 29.7% 65.9% -2.31%
Price to Book 1.74 x - 0.92 x - 1.95 x 3.46 x
Nbr of stocks (in thousands) 15,891 15,891 15,891 15,891 15,891 15,891
Reference price 2 1.320 0.4800 0.5500 1.540 1.730 2.940
Announcement Date 3/21/18 3/20/20 3/20/20 3/18/22 3/18/22 3/20/23
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 169.7 163.5 161.5 173.1 202.9 187.8
EBITDA 1 5.064 -0.001124 2.289 5.849 7.432 8.895
EBIT 1 4.115 -1.325 1.031 4.673 6.166 7.607
Operating Margin 2.42% -0.81% 0.64% 2.7% 3.04% 4.05%
Earnings before Tax (EBT) 1 3.358 -1.838 0.7564 4.244 5.455 6.54
Net income 1 2.83 -1.494 0.4247 3.242 4.369 5.123
Net margin 1.67% -0.91% 0.26% 1.87% 2.15% 2.73%
EPS 2 0.1781 - 0.0267 - 0.2749 0.3224
Free Cash Flow 1 -5.775 0.0525 -0.6115 5.864 10.34 -0.9665
FCF margin -3.4% 0.03% -0.38% 3.39% 5.1% -0.51%
FCF Conversion (EBITDA) - - - 100.26% 139.18% -
FCF Conversion (Net income) - - - 180.88% 236.75% -
Dividend per Share - - - - - 0.2400
Announcement Date 3/21/18 3/20/20 3/20/20 3/18/22 3/18/22 3/20/23
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - 1.51 2.7 - - -
Net Cash position 1 0.19 - - 4.7 11.8 4.81
Leverage (Debt/EBITDA) - -1,340 x 1.182 x - - -
Free Cash Flow 1 -5.77 0.05 -0.61 5.86 10.3 -0.97
ROE (net income / shareholders' equity) 24% -14% 4.53% 28.9% 32.3% 37.1%
ROA (Net income/ Total Assets) 8.23% -3.12% 2.32% 8.98% 9.4% 11.3%
Assets 1 34.38 47.85 18.33 36.11 46.46 45.53
Book Value Per Share 2 0.7600 - 0.6000 - 0.8900 0.8500
Cash Flow per Share 2 0.3500 - 0.0700 - 0.9200 0.4500
Capex 1 2.64 0.62 0.14 0.2 0.41 0.26
Capex / Sales 1.56% 0.38% 0.09% 0.11% 0.2% 0.14%
Announcement Date 3/21/18 3/20/20 3/20/20 3/18/22 3/18/22 3/20/23
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CCS Stock
  4. Financials Cyfrowe Centrum Serwisowe Spólka Akcyjna