| Size & multiples | |||
| Market Cap | PLN 601.8M | Enterprise Value | PLN 568.7M |
| P/E (TTM) | 26.90× | PEG (trailing) | 2.56× |
| P/S | 1.10× | P/FCF | — |
| EV/EBITDA | 14.70× | EV/EBIT | 16.62× |
| EV/Sales | 1.04× | EV/FCF | — |
| FCF Yield | −0.95% | Buyback Yield | 0.00% |
| Owner Earnings (TTM) | PLN 25.0M | Owner Earnings Yield | 4.16% |
| Shareholder Yield | 2.56% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.16 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.81% |
| After-tax Cost of Debt | 3742.23% | WACC | 10.19% |
| ROIC | 37.04% | EVA Spread (ROIC−WACC) | 26.86% |
| EVA | PLN 18.8M | ||
FCF sits 123% 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 2.24 · revenue TTM PLN 546.9M · FCF TTM -PLN 5.7M (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.
