| Size & multiples | |||
| Market Cap | PLN 1.01B | Enterprise Value | PLN 1.59B |
| P/E (TTM) | 9.42× | PEG (trailing) | — |
| P/S | 0.15× | P/FCF | 36.85× |
| EV/EBITDA | 4.02× | EV/EBIT | 7.32× |
| EV/Sales | 0.23× | EV/FCF | 58.02× |
| FCF Yield | 2.71% | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 106.6M | Owner Earnings Yield | 10.58% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.17 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.83% |
| After-tax Cost of Debt | 6.81% | WACC | 5.67% |
| ROIC | 5.72% | EVA Spread (ROIC−WACC) | 0.05% |
| EVA | PLN 1.2M | ||
FCF sits 74% 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 0.53 · revenue TTM PLN 6.79B · FCF TTM PLN 27.4M (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.
