Delayed
Warsaw S.E.
11:55:40 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
51.64
PLN
|
+0.70%
|
|
-0.39%
|
+9.24%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
37,908
|
34,558
|
27,937
|
30,519
|
30,581
|
44,585
|
44,585
|
-
|
Enterprise Value (EV)
1 |
37,908
|
34,558
|
27,937
|
30,519
|
30,581
|
40,812
|
44,585
|
44,585
|
P/E ratio
|
11.8
x
|
10.5
x
|
14.6
x
|
9.16
x
|
9.06
x
|
7.08
x
|
8.1
x
|
8.17
x
|
Yield
|
5.69%
|
6.99%
|
-
|
9.9%
|
6.78%
|
5.08%
|
7.8%
|
7.86%
|
Capitalization / Revenue
|
1.62
x
|
1.43
x
|
1.17
x
|
1.22
x
|
1.14
x
|
1.52
x
|
1.58
x
|
1.49
x
|
EV / Revenue
|
1.62
x
|
1.43
x
|
1.17
x
|
1.22
x
|
1.14
x
|
1.52
x
|
1.58
x
|
1.49
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.72
x
|
2.14
x
|
1.49
x
|
1.79
x
|
1.75
x
|
1.62
x
|
1.56
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
863,513
|
863,293
|
863,333
|
863,343
|
863,391
|
863,379
|
863,379
|
-
|
Reference price
2 |
43.90
|
40.03
|
32.36
|
35.35
|
35.42
|
51.64
|
51.64
|
51.64
|
Announcement Date
|
19-03-13
|
20-03-12
|
21-03-25
|
22-03-24
|
23-03-30
|
24-03-21
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
23,470
|
24,191
|
23,866
|
25,080
|
26,710
|
26,868
|
28,306
|
30,021
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,087
|
7,084
|
4,058
|
7,469
|
7,630
|
16,067
|
4,655
|
8,262
|
Operating Margin
|
30.2%
|
29.28%
|
17%
|
29.78%
|
28.57%
|
59.8%
|
16.44%
|
27.52%
|
Earnings before Tax (EBT)
1 |
7,086
|
7,080
|
4,058
|
7,454
|
7,605
|
16,077
|
11,036
|
10,423
|
Net income
1 |
3,213
|
3,295
|
1,912
|
3,336
|
3,374
|
5,766
|
5,491
|
5,195
|
Net margin
|
13.69%
|
13.62%
|
8.01%
|
13.3%
|
12.63%
|
21.46%
|
19.4%
|
17.3%
|
EPS
2 |
3.720
|
3.820
|
2.210
|
3.860
|
3.910
|
6.680
|
6.372
|
6.323
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.500
|
2.800
|
-
|
3.500
|
2.400
|
2.400
|
4.025
|
4.058
|
Announcement Date
|
19-03-13
|
20-03-12
|
21-03-25
|
22-03-24
|
23-03-30
|
24-03-21
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
11,839
|
6,194
|
5,908
|
6,830
|
6,253
|
6,394
|
6,395
|
7,668
|
7,053
|
6,961
|
6,935
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,103
|
1,774
|
1,847
|
2,216
|
2,209
|
1,879
|
349
|
3,193
|
3,410
|
-
|
4,156
|
4,337
|
-
|
-
|
-
|
-
|
Operating Margin
|
26.21%
|
28.64%
|
31.26%
|
32.45%
|
35.33%
|
29.39%
|
5.46%
|
41.64%
|
48.35%
|
-
|
59.93%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
3,100
|
1,772
|
1,844
|
2,212
|
2,198
|
1,873
|
344
|
3,190
|
-
|
4,002
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
1,481
|
774
|
759
|
906
|
758
|
722
|
660
|
1,234
|
1,155
|
1,423
|
1,458
|
1,730
|
1,181
|
1,223
|
1,323
|
1,223
|
Net margin
|
12.51%
|
12.5%
|
12.85%
|
13.27%
|
12.12%
|
11.29%
|
10.32%
|
16.09%
|
16.38%
|
20.44%
|
21.02%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.9000
|
0.8800
|
1.050
|
0.8800
|
0.8400
|
0.7600
|
1.430
|
1.340
|
1.790
|
1.690
|
1.860
|
1.416
|
1.416
|
1.416
|
1.416
|
Dividend per Share
2 |
-
|
-
|
-
|
3.500
|
-
|
-
|
-
|
2.400
|
-
|
-
|
-
|
2.400
|
-
|
-
|
-
|
3.398
|
Announcement Date
|
19-08-29
|
21-08-26
|
21-11-18
|
22-03-24
|
22-05-19
|
22-08-25
|
22-11-24
|
23-03-30
|
23-05-25
|
23-08-31
|
23-11-23
|
24-03-21
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
21.8%
|
21.2%
|
10.9%
|
18.6%
|
19.5%
|
23%
|
18.9%
|
17.9%
|
ROA (Net income/ Total Assets)
|
0.99%
|
0.98%
|
0.53%
|
0.85%
|
0.81%
|
1.18%
|
1.17%
|
1.12%
|
Assets
1 |
323,005
|
335,947
|
361,177
|
390,541
|
419,130
|
456,657
|
468,082
|
462,773
|
Book Value Per Share
2 |
16.10
|
18.70
|
21.80
|
19.80
|
20.30
|
32.00
|
33.00
|
35.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-03-13
|
20-03-12
|
21-03-25
|
22-03-24
|
23-03-30
|
24-03-21
|
-
|
-
|
Last Close Price
51.64
PLN Average target price
52.94
PLN Spread / Average Target +2.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.24% | 11.01B | | +10.39% | 111B | | +10.73% | 102B | | +5.22% | 98.23B | | +0.57% | 69.53B | | +21.29% | 28.83B | | +9.36% | 19.55B | | -3.66% | 12.54B | | +9.79% | 10.53B | | +16.47% | 10.04B |
Other Multiline Insurance & Brokers
|