XWARNVA
Market cap37mUSD
Dec 23, Last price
15.30PLN
1D
0.00%
1Q
-14.53%
Jan 2017
-38.31%
IPO
-63.57%
Name
PA Nova SA
Chart & Performance
Profile
P.A. Nova S.A. operates in the construction sector in Poland. It offers construction services as a general contractor for commercial properties, including retail chains, industrial halls, warehouses, petrol stations, shopping centers and commercial parks, bus and train stations, schools, sports fields, houses, and roads. The company also executes designs for commercial, industrial, social utility, and multi-family housing buildings; renovation designs for post-industrial buildings and buildings entered into the register for objects of cultural heritage; interior designs; designs for visual information elements and public area planning; lighting designs for building and public areas; and graphical designs and visualizations, as well as provides planning services comprising study of conditions and directions of spatial planning, local spatial planning, specialized planning designs, and urban and architectural concepts. In addition, it provides property development and management services; and designs CAD/CFD/PDM software, as well as solutions for the water and sewage industry. The company was founded in 1987 and is based in Gliwice, 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 | 350,500 70.06% | 206,100 3.08% | 199,948 23.67% | |||||||
Cost of revenue | 286,779 | 159,098 | 157,695 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 63,721 | 47,002 | 42,253 | |||||||
NOPBT Margin | 18.18% | 22.81% | 21.13% | |||||||
Operating Taxes | 8,379 | 5,172 | 4,651 | |||||||
Tax Rate | 13.15% | 11.00% | 11.01% | |||||||
NOPAT | 55,342 | 41,830 | 37,602 | |||||||
Net income | 34,829 51.93% | 22,925 -2.07% | 23,409 63.20% | |||||||
Dividends | (6,480) | (5,982) | ||||||||
Dividend yield | 3.81% | 5.36% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 120,487 | 133,676 | 81,247 | |||||||
Long-term debt | 226,492 | 282,079 | 264,894 | |||||||
Deferred revenue | 989 | 827 | ||||||||
Other long-term liabilities | 7,593 | 4,535 | 36,096 | |||||||
Net debt | (366,440) | 354,718 | (383,879) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 40,917 | 8,909 | (5,613) | |||||||
CAPEX | (862) | (10,672) | (6,604) | |||||||
Cash from investing activities | (1,982) | (9,791) | 31,576 | |||||||
Cash from financing activities | (31,662) | (5,665) | (6,037) | |||||||
FCF | 17,952 | 22,032 | 10,864 | |||||||
Balance | ||||||||||
Cash | 64,750 | 57,862 | 63,854 | |||||||
Long term investments | 648,669 | 3,175 | 666,166 | |||||||
Excess cash | 695,894 | 50,732 | 720,023 | |||||||
Stockholders' equity | 335,366 | 305,437 | 290,006 | |||||||
Invested Capital | 485,810 | 790,547 | 499,932 | |||||||
ROIC | 8.67% | 6.48% | 7.61% | |||||||
ROCE | 7.48% | 5.42% | 5.17% | |||||||
EV | ||||||||||
Common stock shares outstanding | 10,066 | 9,970 | 9,970 | |||||||
Price | 16.90 50.89% | 11.20 -25.08% | 14.95 41.04% | |||||||
Market cap | 170,119 52.36% | 111,659 -25.08% | 149,044 41.04% | |||||||
EV | (197,359) | 478,524 | (223,044) | |||||||
EBITDA | 65,682 | 49,498 | 45,102 | |||||||
EV/EBITDA | 9.67 | |||||||||
Interest | 17,758 | 15,201 | 8,951 | |||||||
Interest/NOPBT | 27.87% | 32.34% | 21.18% |