XWARABS
Market cap469mUSD
Dec 20, Last price
58.40PLN
1D
-0.34%
1Q
-1.02%
Jan 2017
143.33%
IPO
407.83%
Name
Asseco Business Solutions SA
Chart & Performance
Profile
Asseco Business Solutions S.A. designs and develops enterprise software solutions in Poland and internationally. The company offers ERP systems comprising softlab erp, macrologic erp, and wapro erp for business management of large, medium, and small enterprises, as well as business cloud solutions. It also provides mobile touch, a sales planning solution; direct portal, a leading-edge sales platform; and connector, a data exchange and processing platform, as well as sales force automation and retail execution, image recognition, and data intelligence solutions. The company offers its solutions in the areas of finance and accounting, production, BI analysis, logistics and sales, fixed asset, warehouse management, human resources, data management, platform analytics, image recognition, and artificial intelligence. Further, it provides IT outsourcing services and deploys central data processing systems. The company was founded in 2001 and is based in Lublin, Poland.
Valuation
Title PLN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 380,540 12.41% | 338,515 10.11% | 307,432 8.97% | |||||||
Cost of revenue | 271,975 | 252,524 | 226,131 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 108,565 | 85,991 | 81,301 | |||||||
NOPBT Margin | 28.53% | 25.40% | 26.45% | |||||||
Operating Taxes | 14,949 | 14,130 | 12,977 | |||||||
Tax Rate | 13.77% | 16.43% | 15.96% | |||||||
NOPAT | 93,616 | 71,861 | 68,324 | |||||||
Net income | 95,030 11.43% | 85,286 5.75% | 80,648 5.55% | |||||||
Dividends | (76,862) | (70,847) | (66,836) | |||||||
Dividend yield | 4.79% | 6.35% | 4.61% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 7,246 | 8,487 | 10,746 | |||||||
Long-term debt | 90,814 | 95,017 | 117,944 | |||||||
Deferred revenue | (9,773) | (10,715) | ||||||||
Other long-term liabilities | 2,902 | 1,960 | 2,548 | |||||||
Net debt | 44,652 | 54,723 | 85,635 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 129,422 | 127,627 | 96,486 | |||||||
CAPEX | (36,991) | (35,339) | (22,804) | |||||||
Cash from investing activities | (35,628) | (35,105) | 17,369 | |||||||
Cash from financing activities | (89,077) | (87,072) | (77,637) | |||||||
FCF | 126,500 | 29,125 | 48,784 | |||||||
Balance | ||||||||||
Cash | 52,999 | 48,282 | 42,832 | |||||||
Long term investments | 409 | 499 | 223 | |||||||
Excess cash | 34,381 | 31,855 | 27,683 | |||||||
Stockholders' equity | 316,717 | 299,105 | 283,950 | |||||||
Invested Capital | 396,811 | 360,503 | 365,662 | |||||||
ROIC | 24.72% | 19.79% | 19.48% | |||||||
ROCE | 25.18% | 21.38% | 20.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 33,418 | 33,418 | 33,418 | |||||||
Price | 48.00 43.71% | 33.40 -23.04% | 43.40 17.93% | |||||||
Market cap | 1,604,073 43.71% | 1,116,168 -23.04% | 1,450,350 17.93% | |||||||
EV | 1,648,725 | 1,170,891 | 1,535,985 | |||||||
EBITDA | 144,198 | 116,022 | 108,786 | |||||||
EV/EBITDA | 11.43 | 10.09 | 14.12 | |||||||
Interest | 1,894 | 1,666 | 1,209 | |||||||
Interest/NOPBT | 1.74% | 1.94% | 1.49% |