XWARMZA
Market cap11mUSD
Dec 23, Last price
14.40PLN
1D
1.05%
1Q
8.27%
Jan 2017
312.61%
Name
Muza SA
Chart & Performance
Profile
Muza S.A. publishes books in Poland. It publishes various categories of books that include literature, crime fiction, fantastic, non-fiction, social sciences and business, cuisine and diets, culture and traditions, art and albums, guides, gadgets, audiobooks, history, biographies, and horror, as well as books for children and youth. The company also operates online bookstores and various outlets. Muza S.A. was founded in 1991 and is based in Warsaw, 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 | 68,421 69.15% | 40,450 13.39% | 35,672 26.26% | |||||||
Cost of revenue | 53,322 | 36,631 | 33,731 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 15,099 | 3,819 | 1,941 | |||||||
NOPBT Margin | 22.07% | 9.44% | 5.44% | |||||||
Operating Taxes | 3,106 | 944 | 1,493 | |||||||
Tax Rate | 20.57% | 24.72% | 76.92% | |||||||
NOPAT | 11,993 | 2,875 | 448 | |||||||
Net income | 13,034 297.38% | 3,280 32.36% | 2,478 516.42% | |||||||
Dividends | (1,995) | |||||||||
Dividend yield | 12.75% | |||||||||
Proceeds from repurchase of equity | 400 | 339 | ||||||||
BB yield | -0.88% | -2.17% | ||||||||
Debt | ||||||||||
Debt current | 1,520 | 1,471 | 1,325 | |||||||
Long-term debt | 6,054 | 6,610 | 7,180 | |||||||
Deferred revenue | 102 | |||||||||
Other long-term liabilities | 824 | 787 | 716 | |||||||
Net debt | (18,892) | (6,643) | (4,356) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 16,447 | 6,411 | 6,074 | |||||||
CAPEX | (5,507) | (5,042) | (3,848) | |||||||
Cash from investing activities | (5,375) | (4,857) | (3,369) | |||||||
Cash from financing activities | (788) | (908) | (2,108) | |||||||
FCF | 14,922 | 2,495 | (545) | |||||||
Balance | ||||||||||
Cash | 13,569 | 3,272 | 2,612 | |||||||
Long term investments | 12,897 | 11,452 | 10,249 | |||||||
Excess cash | 23,045 | 12,702 | 11,077 | |||||||
Stockholders' equity | 24,872 | 25,125 | 25,817 | |||||||
Invested Capital | 22,540 | 22,332 | 20,423 | |||||||
ROIC | 53.45% | 13.45% | 2.24% | |||||||
ROCE | 31.31% | 10.23% | 5.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,269 | 3,469 | 3,069 | |||||||
Price | 13.90 | 5.10 80.85% | ||||||||
Market cap | 45,441 | 15,653 80.85% | ||||||||
EV | 27,005 | 11,489 | ||||||||
EBITDA | 19,424 | 7,605 | 5,271 | |||||||
EV/EBITDA | 1.39 | 2.18 | ||||||||
Interest | 310 | 240 | 221 | |||||||
Interest/NOPBT | 2.05% | 6.28% | 11.39% |