| Size & multiples | |||
| Market Cap | PLN 2.68B | Enterprise Value | PLN 2.94B |
| P/E (TTM) | 111.65× | PEG (trailing) | — |
| P/S | 6.83× | P/FCF | 31.98× |
| EV/EBITDA | 29.10× | EV/EBIT | 39.50× |
| EV/Sales | 7.49× | EV/FCF | 35.05× |
| FCF Yield | 3.13% | Buyback Yield | 0.15% |
| Owner Earnings (TTM) | PLN 37.1M | Owner Earnings Yield | 1.39% |
| Shareholder Yield | 0.53% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.96 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 8.79% |
| After-tax Cost of Debt | 5.74% | WACC | 8.47% |
| ROIC | 11.58% | EVA Spread (ROIC−WACC) | 3.10% |
| EVA | PLN 20.3M | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM PLN 1.70 · revenue TTM PLN 392.2M · FCF TTM PLN 83.8M (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.
