XWARACP
Market cap1.57bUSD
Dec 20, Last price
93.75PLN
1D
-0.21%
1Q
8.82%
Jan 2017
73.74%
Name
Asseco Poland SA
Chart & Performance
Profile
Asseco Poland S.A., an information technology (IT) company, develops and sells software products primarily in Poland and internationally. It operates through three segments: Asseco Poland, Formula Systems, and Asseco International. The company offers software and IT solutions for banking, payment, insurance, public institutions, healthcare, defense and uniformed services, energy and gas, telecommunications and media, cloud services, and security sectors. It also provides enterprise resource planning software for micro, small, medium, and large enterprises; and business intelligence solutions. The company was formerly known as Softbank S.A. and changed its name to Asseco Poland S.A. in January 2007. Asseco Poland S.A. was founded in 1989 and is based in Rzeszów, 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 | 16,896,500 -2.73% | 17,370,100 19.81% | 14,498,100 18.93% | |||||||
Cost of revenue | 15,276,900 | 15,756,500 | 13,029,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,619,600 | 1,613,600 | 1,468,500 | |||||||
NOPBT Margin | 9.59% | 9.29% | 10.13% | |||||||
Operating Taxes | 317,200 | 384,800 | 292,400 | |||||||
Tax Rate | 19.59% | 23.85% | 19.91% | |||||||
NOPAT | 1,302,400 | 1,228,800 | 1,176,100 | |||||||
Net income | 482,800 -64.47% | 1,358,800 28.88% | 1,054,300 22.12% | |||||||
Dividends | (290,500) | (278,900) | (258,100) | |||||||
Dividend yield | 5.04% | 4.63% | 3.60% | |||||||
Proceeds from repurchase of equity | (1,154,700) | (61,200) | ||||||||
BB yield | 20.03% | 0.85% | ||||||||
Debt | ||||||||||
Debt current | 1,336,100 | 1,410,300 | 1,253,100 | |||||||
Long-term debt | 3,515,900 | 3,357,400 | 3,027,000 | |||||||
Deferred revenue | 91,200 | 141,200 | 180,700 | |||||||
Other long-term liabilities | 432,100 | 350,900 | 424,100 | |||||||
Net debt | 1,324,100 | 911,200 | 1,029,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,488,800 | 1,848,800 | 1,593,000 | |||||||
CAPEX | (207,300) | (422,900) | (123,700) | |||||||
Cash from investing activities | (893,200) | (490,600) | (599,900) | |||||||
Cash from financing activities | (1,927,400) | (809,800) | (983,200) | |||||||
FCF | 1,074,100 | 1,124,600 | 568,100 | |||||||
Balance | ||||||||||
Cash | 3,295,100 | 3,750,700 | 3,200,800 | |||||||
Long term investments | 232,800 | 105,800 | 50,300 | |||||||
Excess cash | 2,683,075 | 2,987,995 | 2,526,195 | |||||||
Stockholders' equity | 6,081,800 | 6,033,400 | 5,475,300 | |||||||
Invested Capital | 11,013,125 | 11,247,305 | 10,824,805 | |||||||
ROIC | 11.70% | 11.13% | 11.48% | |||||||
ROCE | 11.45% | 10.90% | 10.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 78,862 | 83,000 | 83,000 | |||||||
Price | 73.10 0.69% | 72.60 -16.02% | 86.45 26.95% | |||||||
Market cap | 5,764,807 -4.33% | 6,025,822 -16.02% | 7,175,376 26.95% | |||||||
EV | 10,861,607 | 10,600,622 | 11,576,976 | |||||||
EBITDA | 2,494,000 | 2,505,900 | 2,257,400 | |||||||
EV/EBITDA | 4.36 | 4.23 | 5.13 | |||||||
Interest | 187,000 | 124,800 | 97,800 | |||||||
Interest/NOPBT | 11.55% | 7.73% | 6.66% |