Beurs gesloten -
Warsaw S.E.
17:55:40 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
110,6
PLN
|
-1,25%
|
|
-2,47%
|
+9,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.768
|
4.593
|
7.709
|
9.878
|
13.249
|
14.451
|
-
|
-
|
Bedrijfswaarde
1 |
6.768
|
4.593
|
7.709
|
9.878
|
13.249
|
14.451
|
14.451
|
14.451
|
K/w-verhouding
|
14,1
x
|
26,6
x
|
10,7
x
|
6,39
x
|
-
|
8,36
x
|
9,19
x
|
9,26
x
|
Dividendrendement
|
-
|
-
|
2,03%
|
7,24%
|
-
|
9,33%
|
9,74%
|
10,6%
|
Marktkapitalisatie/omzet
|
3,05
x
|
2,22
x
|
3,22
x
|
2,71
x
|
2,94
x
|
3,43
x
|
3,51
x
|
3,62
x
|
Bedrijfswaarde/omzet
|
3,05
x
|
2,22
x
|
3,22
x
|
2,71
x
|
2,94
x
|
3,43
x
|
3,51
x
|
3,62
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,96
x
|
0,61
x
|
1,04
x
|
1,24
x
|
-
|
1,4
x
|
1,36
x
|
1,38
x
|
Aantal aandelen (in duizenden)
|
130.660
|
130.660
|
130.660
|
130.660
|
130.660
|
130.660
|
-
|
-
|
Referentieprijs
2 |
51,80
|
35,15
|
59,00
|
75,60
|
101,4
|
110,6
|
110,6
|
110,6
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
8/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.217
|
2.068
|
2.391
|
3.648
|
4.509
|
4.210
|
4.115
|
3.990
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.002
|
846
|
1.188
|
2.310
|
3.069
|
2.622
|
2.484
|
2.266
|
Operationele Marge
|
45,18%
|
40,91%
|
49,69%
|
63,33%
|
68,06%
|
62,28%
|
60,35%
|
56,78%
|
Resultaat voor belastingen (EBT)
1 |
666,1
|
317
|
988
|
2.208
|
2.861
|
2.525
|
2.381
|
2.190
|
Nettowinst (verlies)
1 |
486,5
|
172
|
747
|
1.546
|
2.256
|
1.760
|
1.624
|
1.522
|
Nettomarge
|
21,95%
|
8,32%
|
31,24%
|
42,38%
|
50,03%
|
41,79%
|
39,45%
|
38,15%
|
WPA
2 |
3,670
|
1,320
|
5,490
|
11,83
|
-
|
13,23
|
12,04
|
11,94
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,200
|
5,470
|
-
|
10,32
|
10,77
|
11,74
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
8/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
457,1
|
572
|
835,7
|
1.012
|
1.848
|
760,4
|
1.039
|
1.242
|
1.150
|
2.392
|
1.136
|
980
|
1.084
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
183
|
288
|
425,2
|
711,5
|
1.137
|
453
|
723
|
827,3
|
710
|
1.637
|
802,8
|
629
|
635
|
Operationele Marge
|
40,04%
|
50,35%
|
50,88%
|
70,29%
|
61,51%
|
59,57%
|
69,59%
|
66,59%
|
61,74%
|
68,44%
|
70,67%
|
64,18%
|
58,56%
|
Resultaat voor belastingen (EBT)
1 |
123,6
|
238
|
367,7
|
643,1
|
1.011
|
364,9
|
674
|
768,4
|
771
|
1.539
|
749,1
|
572
|
643
|
Nettowinst (verlies)
1 |
93,4
|
186
|
282
|
500,3
|
782,3
|
283,8
|
479
|
603,8
|
611,5
|
1.215
|
591,6
|
449
|
445
|
Nettomarge
|
20,43%
|
32,52%
|
33,74%
|
49,42%
|
42,33%
|
37,32%
|
46,1%
|
48,6%
|
53,17%
|
50,81%
|
52,08%
|
45,82%
|
41,04%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
17/02/22
|
9/05/22
|
30/08/22
|
30/08/22
|
14/11/22
|
8/02/23
|
11/05/23
|
30/08/23
|
30/08/23
|
9/11/23
|
14/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,89%
|
5,3%
|
9,96%
|
20,1%
|
-
|
18,1%
|
16,3%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
0,96%
|
0,7%
|
1,22%
|
2,35%
|
-
|
2,35%
|
2,1%
|
1,9%
|
Totale activa
1 |
50.629
|
24.571
|
61.401
|
65.832
|
-
|
74.873
|
77.313
|
80.104
|
Nettoactief per aandeel
2 |
54,20
|
58,00
|
56,50
|
60,90
|
-
|
79,20
|
81,40
|
80,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
8/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
110,6
PLN Gemiddelde koersdoel
117,2
PLN Spread / Gemiddelde doel +6,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,07% | 3,61 mld. | | +12,96% | 208 mld. | | +4,26% | 74,48 mld. | | +8,91% | 54,78 mld. | | +3,95% | 48,35 mld. | | +13,68% | 47 mld. | | +21,47% | 45,25 mld. | | +10,41% | 36,35 mld. | | -16,09% | 35,27 mld. | | -96,60% | 32,25 mld. |
Commerciële banken
|