| Size & multiples | |||
| Market Cap | PLN 35,569 | Enterprise Value | PLN 74,085 |
| P/E (TTM) | 1.97× | PEG (trailing) | — |
| P/S | 0.05× | P/FCF | 1.85× |
| EV/EBITDA | 2.36× | EV/EBIT | 3.56× |
| EV/Sales | 0.10× | EV/FCF | 3.86× |
| FCF Yield | 53.92% | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 24,229 | Owner Earnings Yield | 68.12% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.11 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.55% |
| After-tax Cost of Debt | 4.05% | WACC | 4.27% |
| ROIC | 10.81% | EVA Spread (ROIC−WACC) | 6.53% |
| EVA | PLN 10,432 | ||
Flows latest annual · EPS TTM PLN 3.02 · revenue TTM PLN 779,687 · FCF TTM PLN 19,180 (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.
