XWARALR
Market cap2.77bUSD
Dec 20, Last price
86.64PLN
1D
-1.68%
1Q
-6.84%
Jan 2017
59.88%
IPO
74.40%
Name
Alior Bank SA
Chart & Performance
Profile
Alior Bank S.A. provides banking products and services to individuals, businesses, and enterprises in Poland. The company operates through three segments: Retail, Business, and Treasury Activities. The company offers personal, savings, and subsidiary accounts; term and savings deposit products; cash, mortgage, working capital, and investment loans; credit cards; brokerage products and investment funds; and derivative instruments, as well as currency exchange transaction and current account overdraft services, and cash deposit, withdrawal, and transfer services. It also engages in the debt collection and asset management activities; management of collective security portfolios and financial instruments; activities of insurance agents and broker; activities related to risk assessment; finance of fixed assets and lease loans; and provision IT consulting and related services. Alior Bank S.A. was founded in 2008 and is based in Warsaw, 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 | 6,338,039 40.49% | 4,511,512 18.85% | 3,795,933 0.58% | |||||||
Cost of revenue | 399,893 | 623,874 | 299,776 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,938,146 | 3,887,638 | 3,496,157 | |||||||
NOPBT Margin | 93.69% | 86.17% | 92.10% | |||||||
Operating Taxes | 676,930 | 352,913 | 297,286 | |||||||
Tax Rate | 11.40% | 9.08% | 8.50% | |||||||
NOPAT | 5,261,216 | 3,534,725 | 3,198,871 | |||||||
Net income | 2,030,125 197.19% | 683,111 41.75% | 481,925 -254.84% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 49,720 | 217,899 | ||||||||
Long-term debt | 3,933,168 | 2,519,998 | 2,573,732 | |||||||
Deferred revenue | 55,763 | 47,460 | ||||||||
Other long-term liabilities | (300,219) | (2,337,118) | (48,349) | |||||||
Net debt | (17,970,293) | (17,340,136) | (17,182,830) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (4,280,276) | (504,441) | 2,066,599 | |||||||
CAPEX | (94,863) | (149,751) | (181,380) | |||||||
Cash from investing activities | 3,588,014 | (311,738) | (171,195) | |||||||
Cash from financing activities | 647,378 | (363,069) | (591,914) | |||||||
FCF | 5,740,211 | 3,796,718 | 3,590,656 | |||||||
Balance | ||||||||||
Cash | 2,746,907 | 2,716,615 | 3,835,993 | |||||||
Long term investments | 19,156,554 | 17,193,239 | 16,138,468 | |||||||
Excess cash | 21,586,559 | 19,684,278 | 19,784,664 | |||||||
Stockholders' equity | 3,060,246 | 1,940,122 | 1,260,267 | |||||||
Invested Capital | 86,279,504 | 80,682,773 | 81,927,970 | |||||||
ROIC | 6.30% | 4.35% | 4.00% | |||||||
ROCE | 6.65% | 4.71% | 4.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 130,554 | 130,554 | 130,554 | |||||||
Price | 76.34 122.76% | 34.27 -37.35% | 54.70 222.33% | |||||||
Market cap | 9,966,492 122.76% | 4,474,085 -37.35% | 7,141,303 222.33% | |||||||
EV | (8,003,801) | (11,688,693) | (9,296,613) | |||||||
EBITDA | 6,196,922 | 4,129,653 | 3,729,140 | |||||||
EV/EBITDA | ||||||||||
Interest | 2,623,599 | 1,830,295 | 238,408 | |||||||
Interest/NOPBT | 44.18% | 47.08% | 6.82% |