XWARJWW
Market cap8mUSD
Dec 23, Last price
3.00PLN
1D
-0.99%
1Q
-9.64%
Jan 2017
-61.49%
IPO
-30.56%
Name
JWW Invest SA
Chart & Performance
Profile
JWW Invest S.A. provides installation services in the power industry in Poland. The company engages in modernizing and renovating power equipment, including the installation of pressure parts of boilers, heat exchangers, tanks, and other boiler-related devices, as well as low and high-pressure pipelines. It is also involved in the provision of general contractor services for power and industrial construction purposes; installation and renovation of mid and high-pressure pipelines; renovation of power and industrial boilers; construction of reservoirs and installation of steel constructions; prefabrication of chambers and other pressure vessels; pressure element welding; investor supervision; and welder training. In addition, the company engages in facility designing; construction of industrial facilities as a general contractor; construction of wind farms; supervision and coordination of construction works; and reconstruction and expansion of existing plants. Further, it provides services related to non-destructive tests; implementation of management systems; supplier and subcontractor audits; preparation of customers to obtain authorizations and certification; verification and examination of welders; and acceptance of steel constructions and pressure equipment. Additionally, the company engages in power generation, transmission, and distribution activities, as well as designing, obtaining construction permits, and constructing a solar farm near Wroclaw; and energy trading. JWW Invest S.A. was founded in 2012 and is based in Katowice, 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 | 132,393 56.30% | 84,707 10.50% | 76,656 51.15% | |||||||
Cost of revenue | 9,420 | 51,581 | 44,098 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 122,973 | 33,126 | 32,558 | |||||||
NOPBT Margin | 92.88% | 39.11% | 42.47% | |||||||
Operating Taxes | 1,069 | 1,742 | 120 | |||||||
Tax Rate | 0.87% | 5.26% | 0.37% | |||||||
NOPAT | 121,904 | 31,384 | 32,438 | |||||||
Net income | 6,624 87.01% | 3,542 84.38% | 1,921 113.21% | |||||||
Dividends | (990) | (660) | ||||||||
Dividend yield | 2.15% | 3.49% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,400 | 1,274 | 871 | |||||||
Long-term debt | 5,939 | 3,095 | 2,675 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 162 | 95 | 134 | |||||||
Net debt | (9,945) | (3,841) | (6,844) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 14,054 | 4 | 2,528 | |||||||
CAPEX | (42) | (21) | ||||||||
Cash from investing activities | (895) | 709 | (1,494) | |||||||
Cash from financing activities | (3,701) | (2,271) | (1,276) | |||||||
FCF | 121,458 | 24,836 | 29,071 | |||||||
Balance | ||||||||||
Cash | 16,946 | 11,541 | 13,531 | |||||||
Long term investments | 338 | (3,331) | (3,141) | |||||||
Excess cash | 10,664 | 3,975 | 6,557 | |||||||
Stockholders' equity | 4,563 | 4,594 | 3,181 | |||||||
Invested Capital | 36,253 | 25,940 | 26,836 | |||||||
ROIC | 392.02% | 118.93% | 121.78% | |||||||
ROCE | 301.29% | 110.73% | 108.47% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,040 | 11,000 | 11,000 | |||||||
Price | 4.18 143.02% | 1.72 6.17% | 1.62 -40.00% | |||||||
Market cap | 46,147 143.91% | 18,920 6.17% | 17,820 -40.00% | |||||||
EV | 36,189 | 15,097 | 10,951 | |||||||
EBITDA | 124,828 | 34,234 | 33,594 | |||||||
EV/EBITDA | 0.29 | 0.44 | 0.33 | |||||||
Interest | 201 | 73 | 68 | |||||||
Interest/NOPBT | 0.16% | 0.22% | 0.21% |