XWARACT
Market cap71mUSD
Dec 23, Last price
19.12PLN
1D
-0.31%
1Q
3.24%
Jan 2017
372.10%
IPO
41.11%
Name
Action SA
Chart & Performance
Profile
Action S.A., together with its subsidiaries, engages in the wholesale and retail trade of IT equipment, consumer electronics, household appliances, and consumer products. It is also involved in the retail sale of pet products; wholesale trading of computer hardware; and distribution of toys, home and garden products, etc. In addition, the company distributes consumables comprising inks and toners for printing equipment; lighting products, such as LED bulbs, wall lights, and decorative lamps; uninterruptible power supplies, computer accessories, including keyboards and mice under the Activejet and Actis brands, as well as PC type computers and servers under the Actina brand name. It provides its products through various sales channels, such as resellers, export, online sales, corporate sales, commercial networks, and telecom companies. Action S.A. was founded in 1991 and is headquartered in Piaseczno, 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 | 2,510,437 6.06% | 2,366,956 2.59% | 2,307,109 11.87% | |||||||
Cost of revenue | 2,467,838 | 2,314,473 | 2,236,591 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 42,599 | 52,483 | 70,518 | |||||||
NOPBT Margin | 1.70% | 2.22% | 3.06% | |||||||
Operating Taxes | 9,193 | 10,048 | 12,691 | |||||||
Tax Rate | 21.58% | 19.15% | 18.00% | |||||||
NOPAT | 33,406 | 42,435 | 57,827 | |||||||
Net income | 36,768 -24.91% | 48,966 -51.48% | 100,909 -45.49% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (32,857) | (7,982) | ||||||||
BB yield | 8.74% | 2.66% | ||||||||
Debt | ||||||||||
Debt current | 2,672 | 1,836 | 1,503 | |||||||
Long-term debt | 3,275 | 4,414 | 2,618 | |||||||
Deferred revenue | (5,905) | |||||||||
Other long-term liabilities | 57,630 | 73,208 | 88,249 | |||||||
Net debt | (78,033) | (50,496) | (52,041) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 69,081 | 17,774 | (48,594) | |||||||
CAPEX | (6,050) | (5,774) | (5,904) | |||||||
Cash from investing activities | (15,136) | (5,774) | (2,971) | |||||||
Cash from financing activities | (34,386) | (8,675) | (467) | |||||||
FCF | 64,248 | 13,063 | (92,255) | |||||||
Balance | ||||||||||
Cash | 83,802 | 55,902 | 52,577 | |||||||
Long term investments | 178 | 844 | 3,585 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 391,373 | 694,459 | 545,004 | |||||||
Invested Capital | 509,868 | 510,848 | 475,054 | |||||||
ROIC | 6.55% | 8.61% | 14.24% | |||||||
ROCE | 8.26% | 10.19% | 14.66% | |||||||
EV | ||||||||||
Common stock shares outstanding | 19,549 | 20,037 | 20,037 | |||||||
Price | 19.22 28.13% | 15.00 1.69% | 14.75 136.38% | |||||||
Market cap | 375,733 25.01% | 300,555 1.69% | 295,546 177.11% | |||||||
EV | 298,031 | 249,637 | 242,408 | |||||||
EBITDA | 51,651 | 61,063 | 78,682 | |||||||
EV/EBITDA | 5.77 | 4.09 | 3.08 | |||||||
Interest | 1,675 | 155 | 136 | |||||||
Interest/NOPBT | 3.93% | 0.30% | 0.19% |