Beurs gesloten -
Warsaw S.E.
17:55:52 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
67,32
PLN
|
+0,93%
|
|
-0,49%
|
+2,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.706
|
24.687
|
31.796
|
74.579
|
75.980
|
78.092
|
-
|
-
|
Bedrijfswaarde
1 |
39.154
|
37.811
|
44.031
|
72.372
|
77.836
|
102.132
|
114.386
|
121.501
|
K/w-verhouding
|
8,17
x
|
7,45
x
|
3,13
x
|
2,11
x
|
2,76
x
|
7,22
x
|
5,18
x
|
8,25
x
|
Dividendrendement
|
4,08%
|
6,06%
|
4,71%
|
-
|
8,4%
|
6,28%
|
6,5%
|
6,72%
|
Marktkapitalisatie/omzet
|
0,33
x
|
0,29
x
|
0,24
x
|
0,27
x
|
0,2
x
|
0,26
x
|
0,25
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,35
x
|
0,44
x
|
0,33
x
|
0,26
x
|
0,21
x
|
0,34
x
|
0,36
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
4,22
x
|
4,17
x
|
2,42
x
|
1,43
x
|
1,56
x
|
3,24
x
|
2,94
x
|
3,26
x
|
Bedrijfswaarde/FCF
|
8,04
x
|
687
x
|
20,5
x
|
5,67
x
|
8,58
x
|
-7,89
x
|
-86,2
x
|
58,8
x
|
FCF Yield
|
12,4%
|
0,15%
|
4,88%
|
17,6%
|
11,7%
|
-12,7%
|
-1,16%
|
1,7%
|
Price to Book
|
0,95
x
|
0,59
x
|
0,63
x
|
0,54
x
|
0,46
x
|
0,46
x
|
0,44
x
|
0,42
x
|
Aantal aandelen (in duizenden)
|
427.709
|
427.709
|
427.709
|
1.160.942
|
1.160.007
|
1.160.007
|
-
|
-
|
Referentieprijs
2 |
85,82
|
57,72
|
74,34
|
64,24
|
65,50
|
67,32
|
67,32
|
67,32
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
24-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
111.203
|
86.178
|
131.592
|
278.509
|
372.640
|
302.003
|
316.400
|
343.097
|
EBITDA
1 |
9.283
|
9.071
|
18.231
|
50.455
|
49.935
|
31.567
|
38.968
|
37.283
|
Bedrijfsresultaat (EBIT)
1 |
5.777
|
4.562
|
12.801
|
43.561
|
35.789
|
18.424
|
24.456
|
19.072
|
Operationele Marge
|
5,2%
|
5,29%
|
9,73%
|
15,64%
|
9,6%
|
6,1%
|
7,73%
|
5,56%
|
Resultaat voor belastingen (EBT)
1 |
5.549
|
3.512
|
12.662
|
42.983
|
37.825
|
18.086
|
21.238
|
17.974
|
Nettowinst (verlies)
1 |
4.489
|
3.313
|
10.158
|
35.331
|
27.565
|
10.665
|
13.861
|
11.592
|
Nettomarge
|
4,04%
|
3,84%
|
7,72%
|
12,69%
|
7,4%
|
3,53%
|
4,38%
|
3,38%
|
WPA
2 |
10,50
|
7,750
|
23,75
|
30,43
|
23,73
|
9,325
|
13,00
|
8,162
|
Free Cash Flow
1 |
4.869
|
55
|
2.150
|
12.771
|
9.076
|
-12.937
|
-1.327
|
2.065
|
FCF-marge
|
4,38%
|
0,06%
|
1,63%
|
4,59%
|
2,44%
|
-4,28%
|
-0,42%
|
0,6%
|
Kasstroomconversie (ebitda)
|
52,45%
|
0,61%
|
11,79%
|
25,31%
|
18,18%
|
-
|
-
|
5,54%
|
Kasstroomconversie (nettowinst)
|
108,47%
|
1,66%
|
21,17%
|
36,15%
|
32,93%
|
-
|
-
|
17,82%
|
Dividend per aandeel
2 |
3,500
|
3,500
|
3,500
|
-
|
5,500
|
4,225
|
4,375
|
4,525
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
24-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q1
|
---|
Omzet
1 |
36.442
|
41.165
|
45.447
|
57.804
|
72.996
|
102.262
|
110.270
|
74.621
|
75.424
|
98.327
|
76.225
|
73.107
|
73.107
|
71.204
|
70.423
|
EBITDA
1 |
4.100
|
5.470
|
4.933
|
6.665
|
16.996
|
21.960
|
15.453
|
8.319
|
8.417
|
12.398
|
7.253
|
3.108
|
10.135
|
11.886
|
9.180
|
Bedrijfsresultaat (EBIT)
1 |
3.825
|
3.973
|
3.533
|
-
|
15.478
|
19.431
|
12.575
|
5.370
|
5.583
|
8.841
|
2.940
|
-120,3
|
6.898
|
8.497
|
5.673
|
Operationele Marge
|
10,5%
|
9,65%
|
7,77%
|
-
|
21,2%
|
19%
|
11,4%
|
7,2%
|
7,4%
|
8,99%
|
3,86%
|
-0,16%
|
9,44%
|
11,93%
|
8,06%
|
Resultaat voor belastingen (EBT)
1 |
-
|
4.090
|
3.436
|
-
|
-
|
19.950
|
-
|
-
|
-
|
-
|
4.403
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.909
|
3.177
|
2.770
|
3.612
|
12.677
|
16.371
|
9.006
|
4.590
|
3.464
|
7.269
|
1.170
|
-2.182
|
4.365
|
5.218
|
3.132
|
Nettomarge
|
7,98%
|
7,72%
|
6,1%
|
6,25%
|
17,37%
|
16,01%
|
8,17%
|
6,15%
|
4,59%
|
7,39%
|
1,53%
|
-2,98%
|
5,97%
|
7,33%
|
4,45%
|
WPA
2 |
6,800
|
7,430
|
6,480
|
-
|
20,24
|
14,10
|
7,760
|
3,950
|
2,980
|
6,330
|
-0,8182
|
-1,879
|
3,760
|
4,495
|
2,698
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,500
|
-
|
-
|
-
|
4,300
|
-
|
Datum van publicatie
|
28-10-21
|
27-01-22
|
28-04-22
|
05-08-22
|
29-11-22
|
24-02-23
|
25-05-23
|
24-08-23
|
31-10-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.448
|
13.124
|
12.235
|
-
|
1.856
|
24.040
|
36.294
|
43.409
|
Nettokaspositie
1 |
-
|
-
|
-
|
2.207
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2637
x
|
1,447
x
|
0,6711
x
|
-
|
0,0372
x
|
0,7616
x
|
0,9314
x
|
1,164
x
|
Free Cash Flow
1 |
4.869
|
55
|
2.150
|
12.771
|
9.076
|
-12.937
|
-1.327
|
2.065
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
8,2%
|
22%
|
37,6%
|
18%
|
7,6%
|
8,3%
|
5,6%
|
ROA (netto-inkomsten/totale activa)
|
6,63%
|
4,26%
|
10,7%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
67.758
|
77.728
|
94.897
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
90,70
|
98,70
|
119,0
|
119,0
|
142,0
|
147,0
|
154,0
|
160,0
|
Cashflow per aandeel
|
21,80
|
17,80
|
31,30
|
28,30
|
-
|
-
|
-
|
-
|
Capex
1 |
4.450
|
7.565
|
11.229
|
20.133
|
35.022
|
38.218
|
38.331
|
33.965
|
Capex/omzet
|
4%
|
8,78%
|
8,53%
|
7,23%
|
9,4%
|
12,65%
|
12,11%
|
9,9%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
24-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
67,32
PLN Gemiddelde koersdoel
80,44
PLN Spread / Gemiddelde doel +19,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,78% | 19,29 mld. | | +34,34% | 11,4 mld. | | +36,55% | 9,18 mld. | | +0,35% | 7,4 mld. | | +88,44% | 5,28 mld. | | +9,64% | 3,34 mld. | | -1,77% | 3,33 mld. | | +12,04% | 3,08 mld. | | +15,04% | 2,73 mld. | | +215,41% | 2,37 mld. |
Aardolieraffinage
|