XWARERG
Market cap8mUSD
Dec 23, Last price
49.80PLN
1D
-0.40%
1Q
-9.45%
Jan 2017
-13.65%
IPO
-17.69%
Name
ERG SA
Chart & Performance
Profile
ERG Spólka Akcyjna produces films, injection products, and tapes in Poland. It offers foil products comprising collective bags for packaging and storing food and sanitary products; bags for packing coal, sawdust, industrial products, household appliances, electronic and paper products, rubber, and clothes. The company also provides bags as big-bag cartridges; perforated films for packing loose products; tapes for bags with a pulling system; hoods for collective packing of goods on pallets; bags with perforated perforation; breakfast bags; garbage bags and sanitary wastes; bags for lining transport boxes; and foils for welding paper, cement bags, and other loose building materials. In addition, it offers injection products, such as battery casings, transport boxes, discharge for battery cells, crates for bread and eggs, construction buckets, waste baskets with a hinged lid, and winding spools. Further, the company provides paper and polypropylene tapes, such as masking, self-adhesive PP printed, and polypropylene packaging tapes. It primarily serves customers in the food, beverage, automotive, and printing industries. The company also exports its products. ERG Spólka Akcyjna was founded in 1896 and is based in Dabrowa Górnicza, 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 | 94,272 -20.98% | 119,298 10.98% | 107,495 33.05% | |||||||
Cost of revenue | 93,045 | 115,790 | 108,250 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,227 | 3,508 | (755) | |||||||
NOPBT Margin | 1.30% | 2.94% | ||||||||
Operating Taxes | 24 | 738 | (360) | |||||||
Tax Rate | 1.96% | 21.04% | ||||||||
NOPAT | 1,203 | 2,770 | (395) | |||||||
Net income | 3,199 1.52% | 3,151 103.55% | 1,548 -41.74% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (2,220) | |||||||||
BB yield | 5.68% | |||||||||
Debt | ||||||||||
Debt current | 1,678 | 5,156 | 7,598 | |||||||
Long-term debt | 6,724 | 7,438 | 6,564 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 8,111 | 8,776 | 2,532 | |||||||
Net debt | 6,566 | 8,967 | 6,798 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,260 | 15,779 | 1,192 | |||||||
CAPEX | (871) | (17,673) | (7,496) | |||||||
Cash from investing activities | 2,302 | (17,631) | (5,768) | |||||||
Cash from financing activities | (7,383) | (2,099) | 7,206 | |||||||
FCF | 4,722 | (9,789) | (4,503) | |||||||
Balance | ||||||||||
Cash | 1,836 | 654 | 4,598 | |||||||
Long term investments | 2,973 | 2,766 | ||||||||
Excess cash | 1,989 | |||||||||
Stockholders' equity | 38,969 | 35,827 | 32,696 | |||||||
Invested Capital | 56,708 | 60,750 | 50,213 | |||||||
ROIC | 2.05% | 4.99% | ||||||||
ROCE | 2.04% | 5.47% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 737 | 875 | 744 | |||||||
Price | 53.00 17.78% | 45.00 -6.25% | 48.00 21.21% | |||||||
Market cap | 39,066 -0.82% | 39,388 10.26% | 35,723 18.15% | |||||||
EV | 45,632 | 48,355 | 42,521 | |||||||
EBITDA | 5,972 | 7,523 | 2,500 | |||||||
EV/EBITDA | 7.64 | 6.43 | 17.01 | |||||||
Interest | 748 | 1,527 | 274 | |||||||
Interest/NOPBT | 60.96% | 43.53% |