Beurs gesloten -
Warsaw S.E.
17:00:32 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
560,8
PLN
|
-0,92%
|
|
-2,91%
|
+14,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.382
|
18.977
|
35.613
|
26.508
|
57.839
|
-
|
-
|
Bedrijfswaarde
1 |
31.382
|
18.977
|
35.613
|
26.508
|
57.839
|
57.839
|
57.839
|
K/w-verhouding
|
14,7
x
|
18,3
x
|
32
x
|
9,47
x
|
10,1
x
|
9,7
x
|
9,56
x
|
Dividendrendement
|
6,42%
|
-
|
0,77%
|
1,03%
|
7,72%
|
6,97%
|
7,55%
|
Marktkapitalisatie/omzet
|
3,47
x
|
2,19
x
|
3,87
x
|
2,14
x
|
3,66
x
|
3,56
x
|
3,51
x
|
Bedrijfswaarde/omzet
|
3,47
x
|
2,19
x
|
3,87
x
|
2,14
x
|
3,66
x
|
3,56
x
|
3,51
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,16
x
|
0,66
x
|
1,31
x
|
0,88
x
|
1,71
x
|
1,62
x
|
1,48
x
|
Aantal aandelen (in duizenden)
|
102.088
|
102.189
|
102.189
|
102.189
|
102.189
|
-
|
-
|
Referentieprijs
2 |
307,4
|
185,7
|
348,5
|
259,4
|
566,0
|
566,0
|
566,0
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
2/02/22
|
2/02/23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.050
|
8.647
|
9.210
|
12.411
|
15.789
|
16.241
|
16.463
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.561
|
4.159
|
3.722
|
7.863
|
10.671
|
10.668
|
10.358
|
Operationele Marge
|
50,4%
|
48,1%
|
40,42%
|
63,35%
|
67,59%
|
65,68%
|
62,92%
|
Resultaat voor belastingen (EBT)
1 |
3.245
|
1.881
|
2.058
|
4.353
|
8.027
|
8.473
|
8.255
|
Nettowinst (verlies)
1 |
2.138
|
1.037
|
1.112
|
2.799
|
5.371
|
5.868
|
5.809
|
Nettomarge
|
23,63%
|
11,99%
|
12,07%
|
22,55%
|
34,02%
|
36,13%
|
35,29%
|
WPA
2 |
20,92
|
10,15
|
10,88
|
27,39
|
55,83
|
58,36
|
59,17
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
19,72
|
-
|
2,680
|
2,680
|
43,69
|
39,45
|
42,73
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
2/02/22
|
2/02/23
|
-
|
-
|
-
|
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
|
2024 Q1
|
---|
Omzet
1 |
2.180
|
2.502
|
2.987
|
3.556
|
6.460
|
2.354
|
3.515
|
3.746
|
3.878
|
7.602
|
4.062
|
4.151
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.103
|
804
|
1.839
|
2.251
|
4.007
|
1.188
|
2.586
|
2.480
|
2.808
|
5.288
|
2.874
|
2.778
|
Operationele Marge
|
50,59%
|
32,13%
|
61,55%
|
63,31%
|
62,03%
|
50,46%
|
73,57%
|
66,2%
|
72,42%
|
69,56%
|
70,75%
|
66,94%
|
Resultaat voor belastingen (EBT)
1 |
817,5
|
447,9
|
1.426
|
1.047
|
2.473
|
531,2
|
1.349
|
1.656
|
1.556
|
3.212
|
2.124
|
2.220
|
Nettowinst (verlies)
1 |
543,8
|
193,6
|
959,5
|
656,9
|
1.616
|
279,4
|
903,3
|
1.192
|
1.130
|
2.322
|
1.529
|
1.501
|
Nettomarge
|
24,94%
|
7,74%
|
32,12%
|
18,48%
|
25,02%
|
11,87%
|
25,7%
|
31,82%
|
29,15%
|
30,55%
|
37,63%
|
36,16%
|
WPA
|
5,320
|
-
|
-
|
6,430
|
-
|
2,730
|
8,840
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
2/02/22
|
26/04/22
|
28/07/22
|
28/07/22
|
26/10/22
|
2/02/23
|
25/04/23
|
26/07/23
|
26/07/23
|
25/10/23
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,7%
|
4,4%
|
4,7%
|
12,1%
|
17,9%
|
18%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
1%
|
0,47%
|
0,5%
|
1,1%
|
2,02%
|
2%
|
1,9%
|
Totale activa
1 |
213.835
|
219.395
|
222.337
|
254.463
|
266.308
|
293.876
|
306.274
|
Nettoactief per aandeel
2 |
264,0
|
280,0
|
266,0
|
295,0
|
331,0
|
349,0
|
382,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
2/02/22
|
2/02/23
|
-
|
-
|
-
|
Laatste slotkoers
566
PLN Gemiddelde koersdoel
530,4
PLN Spread / Gemiddelde doel -6,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,50% | 14,36 mld. | | +14,16% | 555 mld. | | +11,52% | 295 mld. | | +10,73% | 247 mld. | | +21,44% | 209 mld. | | +18,46% | 172 mld. | | +9,68% | 165 mld. | | +9,27% | 156 mld. | | -0,07% | 139 mld. | | -11,07% | 139 mld. |
Banken - Andere
|