|
Delayed
Warsaw S.E.
05:26:36 2026-09-24 EDT
|
5-day change | 1st Jan Change | ||
| 365.40 PLN | -6.31% |
|
-7.78% | +122.95% |
| 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 | - | 278 | 332 | 391.8 |
| Change | - | - | 19.41% | 18.02% |
| EBITDA 1 | - | 141.9 | 174.9 | 211.3 |
| Change | - | - | 23.25% | 20.83% |
| EBIT 1 | - | 99.36 | 127.9 | 159.3 |
| Change | - | - | 28.7% | 24.6% |
| Interest Paid 1 | - | -13.35 | -11.98 | -11.25 |
| Earnings before Tax (EBT) 1 | - | 86.66 | 116.6 | 148.8 |
| Change | - | - | 34.49% | 27.66% |
| Net income 1 | 37.61 | 67.8 | 91.52 | 117.1 |
| Change | - | 80.24% | 34.99% | 28.01% |
| 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 | - | -16.3 | 75.7 | 19.2 |
| Change | - | - | 564.42% | -74.64% |
| Announcement Date | 4/28/26 | - | - | - |
1PLN in Million
Estimates
Cash Flow Forecast: Digital Network SA
| Fiscal Period: December | 2026 | 2027 | 2028 |
|---|---|---|---|
| CAPEX 1 | 45.9 | 46.02 | 49.04 |
| Change | - | 0.26% | 6.57% |
| 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 (%) | - | 51.04% | 52.68% | 53.94% |
| EBIT Margin (%) | - | 35.74% | 38.52% | 40.67% |
| EBT Margin (%) | - | 31.17% | 35.11% | 37.97% |
| Net margin (%) | - | 24.38% | 27.57% | 29.9% |
| FCF margin (%) | - | 23.76% | 20.08% | 23.3% |
| FCF / Net Income (%) | - | 97.45% | 72.85% | 77.94% |
Profitability | ||||
| ROA | - | 18% | 20.72% | 22.38% |
| ROE | - | 46.75% | 44.1% | 41.3% |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | - | 0.43x | 0.09x |
| Debt / Free cash flow | - | - | 1.13x | 0.21x |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | - | 16.51% | 13.86% | 12.52% |
| CAPEX / EBITDA (%) | - | 32.34% | 26.31% | 23.21% |
| CAPEX / FCF (%) | - | 69.47% | 69.02% | 53.71% |
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 | 14.82 | 20.06 | 25.64 |
| Change | - | 65.09% | 35.28% | 27.87% |
| Nbr of stocks (in thousands) | 4,166 | 4,566 | 4,566 | 4,566 |
| Announcement Date | 4/28/26 | - | - | - |
1PLN
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 26.3x | 19.4x |
| PBR | 10.8x | 7.72x |
| EV / Sales | 6.35x | 5.59x |
| Yield | 1.51% | 2.12% |
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
390.00PLN
Average target price
381.10PLN
Spread / Average Target
-2.28%
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
