XWARMSP
Market cap3mUSD
Dec 23, Last price
7.96PLN
1D
-7.87%
1Q
-42.94%
Jan 2017
-24.26%
Name
Mostostal Plock SA
Chart & Performance
Profile
Mostostal Plock S.A. operates as a mechanical contractor in Poland. It engages in the production and assembly of storage tanks, prefabrication and assembly of industrial installations and pipelines. The company is also involved in the prefabrication and erection of sports halls and indoor swimming pools, general constructions elements, radio and television masts, bridge and sewage treatment plant structures, industrial furnaces, industrial apparatus subject to UDT approvals, grain silos, steel chimneys, compressors and pumps, columns, reactors, and other structures and devices. In addition, it engages in the prefabrication and erection of storage tanks, including carbon steel tanks, stainless steel tanks, horizontal tanks, spherical tanks, and tanks with floating roof, as well as double shell and bottom tanks. The company was founded in 1963 and is headquartered in Plock, 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 | 114,083 -27.11% | 156,518 -12.16% | 178,182 84.02% | |||||||
Cost of revenue | 127,146 | 152,600 | 152,873 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (13,063) | 3,918 | 25,309 | |||||||
NOPBT Margin | 2.50% | 14.20% | ||||||||
Operating Taxes | (1,129) | 968 | 2,036 | |||||||
Tax Rate | 24.71% | 8.04% | ||||||||
NOPAT | (11,934) | 2,950 | 23,273 | |||||||
Net income | (11,703) -523.71% | 2,762 -85.65% | 19,247 330.58% | |||||||
Dividends | (1,600) | (8,000) | (1,000) | |||||||
Dividend yield | 4.57% | 23.88% | 2.10% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,219 | 2,072 | 1,866 | |||||||
Long-term debt | 3,745 | 2,072 | 7,525 | |||||||
Deferred revenue | (5,659) | |||||||||
Other long-term liabilities | 2,439 | 6,179 | 8,326 | |||||||
Net debt | (5,848) | (16,778) | (23,189) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (495) | 276 | 28,432 | |||||||
CAPEX | (4,898) | (1,773) | (885) | |||||||
Cash from investing activities | (4,651) | (1,596) | (699) | |||||||
Cash from financing activities | (1,782) | (10,520) | (4,630) | |||||||
FCF | (9,067) | (2,555) | 23,423 | |||||||
Balance | ||||||||||
Cash | 13,420 | 20,348 | 32,188 | |||||||
Long term investments | 392 | 574 | 392 | |||||||
Excess cash | 8,108 | 13,096 | 23,671 | |||||||
Stockholders' equity | 24,596 | 37,899 | 42,368 | |||||||
Invested Capital | 25,516 | 31,219 | 22,655 | |||||||
ROIC | 10.95% | 117.66% | ||||||||
ROCE | 8.47% | 53.07% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 2,000 | 2,000 | 2,000 | |||||||
Price | 17.50 4.48% | 16.75 -29.62% | 23.80 140.40% | |||||||
Market cap | 35,000 4.48% | 33,500 -29.62% | 47,600 140.40% | |||||||
EV | 29,152 | 16,722 | 24,411 | |||||||
EBITDA | (10,183) | 7,231 | 27,728 | |||||||
EV/EBITDA | 2.31 | 0.88 | ||||||||
Interest | 1,206 | 432 | 110 | |||||||
Interest/NOPBT | 11.03% | 0.43% |