|
Market Closed -
Warsaw S.E.
11:20:00 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 280.00 PLN | -3.85% |
|
-5.47% | +70.94% |
| 09-23 | Digital Network SA, Q2 2026 Earnings Call, Sep 17, 2026 | |
| 09-20 | Digital Network SA(WSE:DIG) added to S&P Global BMI Index | CI |
Projected Income Statement: Digital Network SA
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | - | 276 | 339.1 | 406.8 |
| Change | - | - | 22.86% | 19.96% |
| EBITDA 1 | - | 143.8 | 185.1 | 228.6 |
| Change | - | - | 28.72% | 23.5% |
| EBIT 1 | - | 97.7 | 132 | 167.6 |
| Change | - | - | 35.11% | 26.97% |
| Interest Paid 1 | - | -13.35 | -11.98 | -11.25 |
| Earnings before Tax (EBT) 1 | - | 80.6 | 113.8 | 146.2 |
| Change | - | - | 41.23% | 28.45% |
| Net income 1 | 37.61 | 66.4 | 95.3 | 124.3 |
| Change | - | 76.53% | 43.52% | 30.43% |
| Announcement Date | 4/28/26 | - | - | - |
1PLN in Million
Estimates
Forecast Balance Sheet: Digital Network SA
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt 1 | - | 146 | 103 | 53.3 |
| Change | - | - | -29.45% | -48.25% |
| Announcement Date | 4/28/26 | - | - | - |
1PLN in Million
Estimates
Cash Flow Forecast: Digital Network SA
| Fiscal Period: December | 2026 | 2027 | 2028 |
|---|---|---|---|
| CAPEX 1 | 51.88 | 59.9 | 63.4 |
| Change | - | 15.47% | 5.84% |
| Free Cash Flow (FCF) 1 | 66.06 | 66.67 | 91.3 |
| Change | - | 0.92% | 36.94% |
| Announcement Date | - | - | - |
1PLN in Million
Estimates
Forecast Financial Ratios: Digital Network SA
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
Profitability | ||||
| EBITDA Margin (%) | - | 52.1% | 54.59% | 56.19% |
| EBIT Margin (%) | - | 35.4% | 38.93% | 41.2% |
| EBT Margin (%) | - | 29.2% | 33.57% | 35.94% |
| Net margin (%) | - | 24.06% | 28.1% | 30.56% |
| FCF margin (%) | - | 23.94% | 19.66% | 22.44% |
| FCF / Net Income (%) | - | 99.5% | 69.96% | 73.45% |
Profitability | ||||
| ROA | - | 18.5% | 23.04% | 24.96% |
| ROE | - | 43.87% | 45.04% | 43.7% |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | 1.01x | 0.56x | 0.23x |
| Debt / Free cash flow | - | 2.21x | 1.54x | 0.58x |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | - | 18.8% | 17.66% | 15.59% |
| CAPEX / EBITDA (%) | - | 36.07% | 32.36% | 27.73% |
| CAPEX / FCF (%) | - | 78.52% | 89.85% | 69.44% |
Items per share | ||||
| Cash flow per share 1 | - | - | - | - |
| Change | - | - | - | - |
| Dividend per Share 1 | - | 5.9 | 8.25 | 10.8 |
| Change | - | - | 39.83% | 30.91% |
| Book Value Per Share 1 | - | 36.2 | 50.5 | 66.6 |
| Change | - | - | 39.5% | 31.88% |
| EPS 1 | 8.98 | 13.75 | 19.58 | 25.19 |
| Change | - | 53.12% | 42.36% | 28.68% |
| Nbr of stocks (in thousands) | 4,166 | 4,566 | 4,566 | 4,566 |
| Announcement Date | 4/28/26 | - | - | - |
1PLN
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 21.3x | 14.9x |
| PBR | 8.07x | 5.79x |
| EV / Sales | 5.36x | 4.24x |
| Yield | 2.02% | 2.82% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
292.20PLN
Average target price
381.10PLN
Spread / Average Target
+30.42%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- DIG Stock
- Financials Digital Network SA
Select your edition
All financial news and data tailored to specific country editions
