| Size & multiples | |||
| Market Cap | PLN 61.5M | Enterprise Value | PLN 48.4M |
| P/E (TTM) | 2.40× | PEG (trailing) | — |
| P/S | 1.15× | P/FCF | 23.11× |
| EV/EBITDA | 4.96× | EV/EBIT | 9.74× |
| EV/Sales | 0.91× | EV/FCF | 18.16× |
| FCF Yield | 4.33% | Buyback Yield | 0.38% |
| Owner Earnings (TTM) | PLN 26.3M | Owner Earnings Yield | 42.75% |
| Shareholder Yield | 32.01% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.12 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.62% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 18.86% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 90% 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 10.73 · revenue TTM PLN 53.4M · FCF TTM PLN 2.7M (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.
