XWARENA
Market cap1.63bUSD
Dec 20, Last price
12.57PLN
1D
-0.71%
1Q
20.98%
Jan 2017
32.32%
IPO
11.44%
Name
Enea SA
Chart & Performance
Profile
Enea S.A., together with its subsidiaries, generates, transmits, distributes, and trades in electricity in Poland. It generates electricity from wind farms, and hydropower and biogas plants, as well as hard coal. The company sells electricity to 2.4 million customers, including individual consumers, and small and medium-sized companies, as well as large industrial plants. It also produces and sells coal and heat; maintains and modernizes road lighting equipment; and provides transport, repair, and construction services. The company was formerly known as Energetyka Poznanska S.A. Enea S.A. was founded in 1904 and is headquartered in Poznan, 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 | 44,020,952 46.19% | 30,112,969 41.59% | 21,267,167 16.75% | |||||||
Cost of revenue | 33,877,045 | 23,330,344 | 13,880,150 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,143,907 | 6,782,625 | 7,387,017 | |||||||
NOPBT Margin | 23.04% | 22.52% | 34.73% | |||||||
Operating Taxes | (65,426) | 156,466 | 368,163 | |||||||
Tax Rate | 2.31% | 4.98% | ||||||||
NOPAT | 10,209,333 | 6,626,159 | 7,018,854 | |||||||
Net income | (704,308) -692.25% | 118,920 -92.97% | 1,690,874 -175.68% | |||||||
Dividends | (31,387) | (30,129) | (105) | |||||||
Dividend yield | 0.65% | 1.00% | 0.00% | |||||||
Proceeds from repurchase of equity | 744,174 | |||||||||
BB yield | -24.74% | |||||||||
Debt | ||||||||||
Debt current | 3,126,187 | 781,611 | 2,208,469 | |||||||
Long-term debt | 5,642,106 | 5,368,885 | 5,619,678 | |||||||
Deferred revenue | 509,726 | 395,405 | ||||||||
Other long-term liabilities | 3,755,914 | 1,941,385 | 1,978,937 | |||||||
Net debt | 5,112,324 | 4,773,612 | 3,988,610 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,246,404 | 1,226,169 | 5,486,920 | |||||||
CAPEX | (2,936,010) | (2,586,902) | (1,901,807) | |||||||
Cash from investing activities | (2,855,972) | (2,485,638) | (1,850,267) | |||||||
Cash from financing activities | 2,071,985 | (1,330,368) | (1,424,654) | |||||||
FCF | 9,641,333 | 5,612,996 | 7,254,889 | |||||||
Balance | ||||||||||
Cash | 3,170,644 | 1,434,722 | 3,925,946 | |||||||
Long term investments | 485,325 | (57,838) | (86,409) | |||||||
Excess cash | 1,454,921 | 2,776,179 | ||||||||
Stockholders' equity | 12,090,929 | 12,797,441 | 12,485,224 | |||||||
Invested Capital | 25,348,843 | 23,964,897 | 21,572,518 | |||||||
ROIC | 41.41% | 29.10% | 31.80% | |||||||
ROCE | 37.85% | 27.68% | 29.76% | |||||||
EV | ||||||||||
Common stock shares outstanding | 529,731 | 501,430 | 441,443 | |||||||
Price | 9.17 52.83% | 6.00 -29.49% | 8.51 30.22% | |||||||
Market cap | 4,857,634 61.46% | 3,008,582 -19.91% | 3,756,676 30.22% | |||||||
EV | 11,470,627 | 9,053,635 | 8,912,736 | |||||||
EBITDA | 11,795,827 | 8,367,616 | 8,926,303 | |||||||
EV/EBITDA | 0.97 | 1.08 | 1.00 | |||||||
Interest | 527,326 | 312,197 | 176,686 | |||||||
Interest/NOPBT | 5.20% | 4.60% | 2.39% |