| Size & multiples | |||
| Market Cap | PLN 3.29B | Enterprise Value | PLN 3.29B |
| P/E (TTM) | 25.34× | PEG (trailing) | 4.90× |
| P/S | 0.29× | P/FCF | 12.93× |
| EV/EBITDA | 9.68× | EV/EBIT | 13.61× |
| EV/Sales | 0.29× | EV/FCF | 12.91× |
| FCF Yield | 7.73% | Buyback Yield | 2.23% |
| Owner Earnings (TTM) | PLN 152.8M | Owner Earnings Yield | 4.64% |
| Shareholder Yield | 3.80% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.51 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.57% |
| After-tax Cost of Debt | 20.41% | WACC | 7.37% |
| ROIC | 19.99% | EVA Spread (ROIC−WACC) | 12.62% |
| EVA | PLN 116.7M | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM PLN 29.80 · revenue TTM PLN 11.23B · FCF TTM PLN 254.5M (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.
