| Size & multiples | |||
| Market Cap | PLN 203.5M | Enterprise Value | PLN 236.5M |
| P/E (TTM) | 9.32× | PEG (trailing) | — |
| P/S | 0.46× | P/FCF | 9.44× |
| EV/EBITDA | 5.26× | EV/EBIT | 7.16× |
| EV/Sales | 0.53× | EV/FCF | 10.97× |
| FCF Yield | 10.60% | Buyback Yield | 0.00% |
| Owner Earnings (TTM) | PLN 24.5M | Owner Earnings Yield | 12.03% |
| Shareholder Yield | 0.00% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.22 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.09% |
| After-tax Cost of Debt | 10.40% | WACC | 6.10% |
| ROIC | 10.30% | EVA Spread (ROIC−WACC) | 4.21% |
| EVA | PLN 11.3M | ||
Flows latest annual · EPS TTM PLN 0.25 · revenue TTM PLN 444.5M · FCF TTM PLN 21.6M (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.
