| Size & multiples | |||
| Market Cap | PLN 56.4M | Enterprise Value | PLN 54.9M |
| P/E (TTM) | 9.97× | PEG (trailing) | 1.15× |
| P/S | 0.20× | P/FCF | 1.48× |
| EV/EBITDA | 1.74× | EV/EBIT | 3.43× |
| EV/Sales | 0.20× | EV/FCF | 1.44× |
| FCF Yield | 67.51% | Buyback Yield | 4.69% |
| Owner Earnings (TTM) | PLN 13.1M | Owner Earnings Yield | 23.16% |
| Shareholder Yield | 8.90% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.79 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.97% |
| After-tax Cost of Debt | 74.56% | WACC | 15.79% |
| ROIC | 19.05% | EVA Spread (ROIC−WACC) | 3.27% |
| EVA | PLN 2.0M | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM PLN 3.31 · revenue TTM PLN 275.5M · FCF TTM PLN 38.1M (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.
