ORANGE POLSKA S.A. Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 7,886 PLN | +0,33% |
|
-0,55% | -2,90% |
| 24/04 | Transcript : Orange Polska S.A., Q1 2024 Earnings Call, Apr 24, 2024 | |
| 23/04 | Orange's Poolse activiteiten handhaven verwachtingen na kwartaalresultaten | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 9.344 | 8.648 | 11.089 | 8.696 | 10.683 | 10.315 | - | - |
| Bedrijfswaarde 1 | 17.507 | 16.984 | 17.936 | 15.488 | 17.186 | 16.510 | 16.422 | 15.572 |
| K/w-verhouding | 102 x | 165 x | 6,65 x | 12 x | 13,1 x | 11,2 x | 10,4 x | 9,31 x |
| Dividendrendement | - | - | - | 5,28% | - | 6,45% | 8,57% | 9,46% |
| Marktkapitalisatie/omzet | 0,82 x | 0,75 x | 0,93 x | 0,7 x | 0,82 x | 0,77 x | 0,76 x | 0,74 x |
| Bedrijfswaarde/omzet | 1,53 x | 1,48 x | 1,5 x | 1,24 x | 1,33 x | 1,24 x | 1,21 x | 1,12 x |
| Bedrijfswaarde/EBITDA | 5,82 x | 6,07 x | 6,05 x | 5,03 x | 5,41 x | 5,04 x | 4,65 x | 4,34 x |
| Bedrijfswaarde/FCF | 34,7 x | 17,2 x | 16,2 x | 22,2 x | 14,2 x | 16,1 x | 15,1 x | 11,9 x |
| FCF Yield | 2,88% | 5,83% | 6,17% | 4,51% | 7,05% | 6,2% | 6,63% | 8,43% |
| Price to Book | 0,88 x | 0,82 x | 0,88 x | 0,65 x | 0,79 x | 0,74 x | 0,72 x | 0,71 x |
| Aantal aandelen (in duizenden) | 1.312.357 | 1.312.357 | 1.312.357 | 1.312.357 | 1.312.357 | 1.312.357 | - | - |
| Referentieprijs 2 | 7,120 | 6,590 | 8,450 | 6,626 | 8,140 | 7,860 | 7,860 | 7,860 |
| Datum van publicatie | 12/02/20 | 17/02/21 | 16/02/22 | 15/02/23 | 14/02/24 | - | - | - |
1PLN in Miljoen2PLN
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 11.406 | 11.508 | 11.928 | 12.488 | 12.970 | 13.334 | 13.593 | 13.868 |
| EBITDA 1 | 3.006 | 2.797 | 2.963 | 3.078 | 3.179 | 3.274 | 3.528 | 3.590 |
| Bedrijfsresultaat (EBIT) 1 | 416 | 404 | 2.211 | 1.161 | 1.221 | 1.236 | 1.471 | 1.626 |
| Operationele Marge | 3,65% | 3,51% | 18,54% | 9,3% | 9,41% | 9,27% | 10,82% | 11,72% |
| Resultaat voor belastingen (EBT) 1 | 118 | 62 | 1.930 | 867 | 1.008 | 1.110 | 1.178 | 1.310 |
| Nettowinst (verlies) 1 | 91 | 46 | 1.672 | 724 | 818 | 747 | 978,9 | 1.106 |
| Nettomarge | 0,8% | 0,4% | 14,02% | 5,8% | 6,31% | 5,6% | 7,2% | 7,97% |
| WPA 2 | 0,0700 | 0,0400 | 1,270 | 0,5500 | 0,6200 | 0,7008 | 0,7592 | 0,8439 |
| Free Cash Flow 1 | 504 | 990 | 1.106 | 698 | 1.212 | 1.024 | 1.088 | 1.312 |
| FCF-marge | 4,42% | 8,6% | 9,27% | 5,59% | 9,34% | 7,68% | 8,01% | 9,46% |
| Kasstroomconversie (ebitda) | 16,77% | 35,4% | 37,33% | 22,68% | 38,13% | 31,28% | 30,85% | 36,56% |
| Kasstroomconversie (nettowinst) | 553,85% | 2.152,17% | 66,15% | 96,41% | 148,17% | 137,07% | 111,2% | 118,67% |
| Dividend per aandeel 2 | - | - | - | 0,3500 | - | 0,5068 | 0,6737 | 0,7436 |
| Datum van publicatie | 12/02/20 | 17/02/21 | 16/02/22 | 15/02/23 | 14/02/24 | - | - | - |
1PLN in Miljoen2PLN
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.171 | 2.931 | 3.055 | 3.123 | 3.379 | 3.139 | 3.224 | 3.115 | 3.492 | 3.081 |
| EBITDA 1 | 707 | 722 | 798 | 822 | 736 | 762 | 823 | 841 | 753 | 799 |
| Bedrijfsresultaat (EBIT) 1 | 15 | 244 | 337 | 324 | 256 | 392 | 343 | 377 | 109 | 349 |
| Operationele Marge | 0,47% | 8,32% | 11,03% | 10,37% | 7,58% | 12,49% | 10,64% | 12,1% | 3,12% | 11,33% |
| Resultaat voor belastingen (EBT) | -69 | 156 | 269 | 193 | 204 | 330 | 298 | 290 | 90 | - |
| Nettowinst (verlies) 1 | -69 | 125 | 243 | 193 | 163 | 270 | 239 | 237 | 72 | 227 |
| Nettomarge | -2,18% | 4,26% | 7,95% | 6,18% | 4,82% | 8,6% | 7,41% | 7,61% | 2,06% | 7,37% |
| WPA | -0,0600 | 0,1000 | - | - | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 16/02/22 | 25/04/22 | 27/07/22 | 24/10/22 | 15/02/23 | 25/04/23 | 25/07/23 | 23/10/23 | 14/02/24 | 24/04/24 |
1PLN in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 8.163 | 8.336 | 6.847 | 6.792 | 6.503 | 6.194 | 6.107 | 5.256 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,716 x | 2,98 x | 2,311 x | 2,207 x | 2,046 x | 1,892 x | 1,731 x | 1,464 x |
| Free Cash Flow 1 | 504 | 990 | 1.106 | 698 | 1.212 | 1.024 | 1.088 | 1.312 |
| ROE (netto-inkomsten/eigen vermogen) | 0,94% | 0,62% | 14,4% | 5,56% | 6,08% | 6,34% | 6,71% | 7,78% |
| ROA (netto-inkomsten/totale activa) | 0,41% | 0,27% | 6,63% | 2,74% | 3,05% | 3,5% | 3,5% | - |
| Totale activa 1 | 21.957 | 17.145 | 25.219 | 26.462 | 26.796 | 21.343 | 27.967 | - |
| Nettoactief per aandeel 2 | 8,050 | 8,080 | 9,610 | 10,30 | 10,20 | 10,60 | 10,90 | 11,00 |
| Cashflow per aandeel | 2,120 | 2,290 | 2,360 | 2,240 | - | - | - | - |
| Capex 1 | 2.272 | 2.015 | 1.995 | 2.242 | 2.241 | 2.203 | 2.257 | 2.071 |
| Capex/omzet | 19,92% | 17,51% | 16,73% | 17,95% | 17,28% | 16,52% | 16,6% | 14,93% |
| Datum van publicatie | 12/02/20 | 17/02/21 | 16/02/22 | 15/02/23 | 14/02/24 | - | - | - |
1PLN in Miljoen2PLN
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
8
Laatste slotkoers
7,86
PLN
Gemiddelde koersdoel
9,139
PLN
Spread / Gemiddelde doel
+16,27%
Herzieningen van WPA
Kwartaalomzet - Afwijkingspercentage
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -2,90% | 2,55 mld. | |
| +11,01% | 868 mln. | |
| -3,06% | 620 mln. | |
| -1,11% | 160 mln. | |
| -0,25% | 105 mln. |
