Financials Gi Group Poland S.A.

Equities

GIG

PLWRKSR00019

Employment Services

Delayed Warsaw S.E. 11:55:43 2024-06-26 EDT 5-day change 1st Jan Change
1.41 PLN 0.00% Intraday chart for Gi Group Poland S.A. +0.71% +0.71%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 274 97.64 34.44 81.46 97.32 96.65
Enterprise Value (EV) 1 513.2 106.9 196.2 258.9 238.6 120.6
P/E ratio -2.85 x 12.5 x -0.29 x -5.08 x -12 x -3.14 x
Yield - - - - - -
Capitalization / Revenue 0.13 x 0.05 x 0.02 x 0.09 x 0.22 x 0.19 x
EV / Revenue 0.24 x 0.05 x 0.12 x 0.29 x 0.53 x 0.24 x
EV / EBITDA 20.9 x -2.16 x 7.54 x 11.6 x -18.4 x -4.72 x
EV / FCF 21.5 x 0.17 x -1.59 x -2.46 x -1.51 x 0.98 x
FCF Yield 4.64% 577% -62.7% -40.6% -66.2% 102%
Price to Book 3.73 x 0.92 x 0.58 x 34.8 x -10 x -6.48 x
Nbr of stocks (in thousands) 65,095 65,095 65,591 65,591 65,754 65,754
Reference price 2 4.210 1.500 0.5250 1.242 1.480 1.470
Announcement Date 4/27/18 5/1/19 6/30/20 4/30/21 4/29/22 4/28/23
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2,138 2,088 1,594 906.6 450.2 506.8
EBITDA 1 24.51 -49.54 26.03 22.29 -12.93 -25.56
EBIT 1 7.101 -65.46 10.73 11.23 -18.85 -29.79
Operating Margin 0.33% -3.13% 0.67% 1.24% -4.19% -5.88%
Earnings before Tax (EBT) 1 -26.8 3.732 -98.7 17.81 -14.17 -39.15
Net income 1 -96.29 8.148 -117.3 -16.04 -8.09 -30.74
Net margin -4.5% 0.39% -7.36% -1.77% -1.8% -6.07%
EPS 2 -1.479 0.1200 -1.788 -0.2446 -0.1230 -0.4675
Free Cash Flow 1 23.82 616.8 -123 -105.2 -158 123.1
FCF margin 1.11% 29.53% -7.72% -11.6% -35.09% 24.29%
FCF Conversion (EBITDA) 97.19% - - - - -
FCF Conversion (Net income) - 7,569.7% - - - -
Dividend per Share - - - - - -
Announcement Date 4/27/18 5/1/19 6/30/20 4/30/21 4/29/22 4/28/23
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 239 9.28 162 177 141 24
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.758 x -0.1873 x 6.213 x 7.959 x -10.92 x -0.9383 x
Free Cash Flow 1 23.8 617 -123 -105 -158 123
ROE (net income / shareholders' equity) -13.2% 8.78% -91.5% -37.9% 523% 407%
ROA (Net income/ Total Assets) 0.37% -4.11% 0.87% 1.3% -2.78% -5.8%
Assets 1 -26,166 -198.1 -13,519 -1,233 291 530.4
Book Value Per Share 2 1.130 1.630 0.9100 0.0400 -0.1500 -0.2300
Cash Flow per Share 2 0.7800 0.8700 0.5800 0.2800 0.3700 0.5800
Capex 1 11 - 1.5 - 1.49 1.26
Capex / Sales 0.51% - 0.09% - 0.33% 0.25%
Announcement Date 4/27/18 5/1/19 6/30/20 4/30/21 4/29/22 4/28/23
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. GIG Stock
  4. Financials Gi Group Poland S.A.