| Size & multiples | |||
| Market Cap | PLN 2.19B | Enterprise Value | PLN 1.97B |
| P/E (TTM) | 5.94× | PEG (trailing) | — |
| P/S | 1.32× | P/FCF | 9.89× |
| EV/EBITDA | 4.48× | EV/EBIT | 4.51× |
| EV/Sales | 1.19× | EV/FCF | 8.90× |
| FCF Yield | 10.11% | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 370.3M | Owner Earnings Yield | 16.93% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.26 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.30% |
| After-tax Cost of Debt | 1.60% | WACC | 5.02% |
| ROIC | 38.57% | EVA Spread (ROIC−WACC) | 33.55% |
| EVA | PLN 363.2M | ||
FCF sits 40% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM PLN 9.51 · revenue TTM PLN 1.66B · FCF TTM PLN 221.2M (in PLN)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
This peer scope is suppressed: no sector classification for this name. Placement against too small or unformable a pool would read like a statistic without being one.
