XWAR
ARH
Market cap669mUSD
May 22, Last price
41.30PLN
1D
3.87%
1Q
24.35%
IPO
186.00%
Name
Archicom SA
Chart & Performance
Profile
Archicom S.A. engages in the real estate activities in Poland. It is also involved in the construction, rental, and sale of commercial and residential real estate properties; buying and selling of owned real estate properties; implementation of building construction projects; and leasing of intellectual properties, as well as provides financial services. The company was founded in 1986 and is headquartered in Wroclaw, Poland. Archicom S.A. is a subsidiary of Echo Investment S.A.
Valuation
Title PLN in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 1,101,064 120.35% | 499,678 -16.20% | |||||||
Cost of revenue | 803,932 | 384,805 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 297,132 | 114,873 | |||||||
NOPBT Margin | 26.99% | 22.99% | |||||||
Operating Taxes | 51,427 | 24,619 | |||||||
Tax Rate | 17.31% | 21.43% | |||||||
NOPAT | 245,705 | 90,254 | |||||||
Net income | 245,185 122.46% | 110,215 -12.50% | |||||||
Dividends | (54,421) | (31,575) | |||||||
Dividend yield | 5.21% | 6.91% | |||||||
Proceeds from repurchase of equity | 217,065 | ||||||||
BB yield | -20.80% | ||||||||
Debt | |||||||||
Debt current | 213,613 | 86,857 | |||||||
Long-term debt | 378,447 | 159,620 | |||||||
Deferred revenue | 1 | 11 | |||||||
Other long-term liabilities | 28,656 | 20,779 | |||||||
Net debt | 40,711 | (66,272) | |||||||
Cash flow | |||||||||
Cash from operating activities | 23,255 | 79,670 | |||||||
CAPEX | (9,211) | (4,543) | |||||||
Cash from investing activities | 32,692 | (7,560) | |||||||
Cash from financing activities | 102,034 | (72,188) | |||||||
FCF | (245,602) | (184,760) | |||||||
Balance | |||||||||
Cash | 551,349 | 264,432 | |||||||
Long term investments | 48,317 | ||||||||
Excess cash | 496,296 | 287,765 | |||||||
Stockholders' equity | 405,638 | 681,681 | |||||||
Invested Capital | 1,412,602 | 675,321 | |||||||
ROIC | 23.54% | 16.36% | |||||||
ROCE | 15.83% | 11.68% | |||||||
EV | |||||||||
Common stock shares outstanding | 37,681 | 25,670 | |||||||
Price | 27.70 55.62% | 17.80 -14.42% | |||||||
Market cap | 1,043,765 128.43% | 456,932 -14.42% | |||||||
EV | 1,084,476 | 475,141 | |||||||
EBITDA | 301,384 | 117,901 | |||||||
EV/EBITDA | 3.60 | 4.03 | |||||||
Interest | 17,763 | 8,053 | |||||||
Interest/NOPBT | 5.98% | 7.01% |