| Size & multiples | |||
| Market Cap | PLN 45.4M | Enterprise Value | PLN 38.1M |
| P/E (TTM) | 16.33× | PEG (trailing) | — |
| P/S | 0.89× | P/FCF | 38.64× |
| EV/EBITDA | 10.21× | EV/EBIT | 13.05× |
| EV/Sales | 0.75× | EV/FCF | 32.46× |
| FCF Yield | 2.59% | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 2.8M | Owner Earnings Yield | 6.12% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.18 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.92% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 29.05% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 58% 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 2.07 · revenue TTM PLN 51.1M · FCF TTM PLN 1.2M (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.
