XWARKTY
Market cap1.61bUSD
Dec 20, Last price
676.50PLN
1D
-3.01%
1Q
-10.58%
Jan 2017
74.36%
Name
Grupa Kety SA
Chart & Performance
Profile
Grupa Kety S.A., through its subsidiaries, manufactures and sells aluminum profiles and components in Poland and internationally. It operates through three segments: Extruded Products, Aluminum Systems, and Flexible Packaging. The company produces aluminum profiles and components for construction and automotive industries. It also engages in the processing, production, trade, and services in the field of aluminum façade, window and door systems, fire doors and walls, smoke-proof partitions, roller shutter systems, and rolling gates for construction, production, and sale of packaging materials and plastic packaging. In addition, the company is involved in production and sale of packaging and plastic packaging materials. It sells its products under the Grupa Kety, Aluprof, and Alupol Packaging brands. The company was formerly known as Zaklady Metali Lekkich KETY and changed its name to Grupa Kety S.A. in 2000. Grupa Kety S.A. was founded in 1953 and is headquartered in Kety, 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 | 5,218,603 -12.01% | 5,930,865 29.00% | 4,597,575 30.12% | |||||||
Cost of revenue | 4,510,341 | 3,889,628 | 3,099,580 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 708,262 | 2,041,237 | 1,497,995 | |||||||
NOPBT Margin | 13.57% | 34.42% | 32.58% | |||||||
Operating Taxes | 82,198 | 119,305 | 137,537 | |||||||
Tax Rate | 11.61% | 5.84% | 9.18% | |||||||
NOPAT | 626,064 | 1,921,932 | 1,360,458 | |||||||
Net income | 539,077 -20.53% | 678,356 14.08% | 594,638 38.23% | |||||||
Dividends | (603,135) | (505,378) | (430,073) | |||||||
Dividend yield | 8.40% | 11.46% | 7.29% | |||||||
Proceeds from repurchase of equity | 6,327 | |||||||||
BB yield | -0.11% | |||||||||
Debt | ||||||||||
Debt current | 515,127 | 301,358 | 539,895 | |||||||
Long-term debt | 574,802 | 940,675 | 460,767 | |||||||
Deferred revenue | 38,030 | 34,228 | 33,910 | |||||||
Other long-term liabilities | 41,472 | 46,565 | 32,246 | |||||||
Net debt | 999,998 | 1,110,196 | 903,572 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,091,850 | 734,156 | 369,003 | |||||||
CAPEX | (315,788) | (309,543) | (218,521) | |||||||
Cash from investing activities | (314,127) | (307,505) | (217,122) | |||||||
Cash from financing activities | (827,300) | (391,062) | (199,299) | |||||||
FCF | 810,741 | 1,530,977 | 915,773 | |||||||
Balance | ||||||||||
Cash | 89,356 | 126,295 | 91,940 | |||||||
Long term investments | 575 | 5,542 | 5,150 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 1,809,205 | 1,881,332 | 1,709,189 | |||||||
Invested Capital | 2,990,319 | 3,158,267 | 2,763,324 | |||||||
ROIC | 20.36% | 64.91% | 53.19% | |||||||
ROCE | 23.60% | 64.35% | 53.37% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,650 | 9,651 | 9,667 | |||||||
Price | 744.00 62.80% | 457.00 -25.08% | 610.00 24.11% | |||||||
Market cap | 7,179,713 62.79% | 4,410,354 -25.21% | 5,896,779 24.73% | |||||||
EV | 8,180,203 | 5,521,141 | 6,801,404 | |||||||
EBITDA | 888,865 | 2,207,489 | 1,651,641 | |||||||
EV/EBITDA | 9.20 | 2.50 | 4.12 | |||||||
Interest | 58,919 | 58,883 | 12,545 | |||||||
Interest/NOPBT | 8.32% | 2.88% | 0.84% |