| Size & multiples | |||
| Market Cap | PLN 173.8M | Enterprise Value | PLN 379.7M |
| P/E (TTM) | 68.57× | PEG (trailing) | 3.34× |
| P/S | 0.18× | P/FCF | 2.39× |
| EV/EBITDA | 4.38× | EV/EBIT | 9.12× |
| EV/Sales | 0.40× | EV/FCF | 5.22× |
| FCF Yield | 41.86% | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 27.4M | Owner Earnings Yield | 15.76% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.65 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.23% |
| After-tax Cost of Debt | 4.32% | WACC | 5.56% |
| ROIC | 2.92% | EVA Spread (ROIC−WACC) | −2.64% |
| EVA | -PLN 12.3M | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM PLN 0.07 · revenue TTM PLN 940.1M · FCF TTM PLN 72.8M (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.
