XWAR
PCR
Market cap379mUSD
May 23, Last price
71.70PLN
1D
-0.69%
1Q
-6.88%
Jan 2017
5.75%
IPO
108.55%
Name
PCC Rokita SA
Chart & Performance
Profile
PCC Rokita SA manufactures and distributes chemical products in Poland and internationally. The company offers chloralkali, raw materials, and intermediates; polyurethanes; specialty products; and surfactants products, as well as polyols, naphthalene, and phosphorus derivatives. It serves adhesives, agrochemicals, building and construction, case, chemical reagents, detergents, fire prevention, food and fuel industry, furniture, I&I cleaning, lubricants and metalworking fluids, base oils, metallurgical, mining and drilling, oilfield, packaging, paints and coatings, personal care, pharmaceuticals, plastics, power, printing ink, pulp and paper, raw materials and intermediates, refrigeration and household appliances, sports and recreation, tanning and textile, transportation, vehicle cleaning and care, and water and wastewater treatment industries. The company is based in Brzeg Dolny, Poland. PCC Rokita SA is a subsidiary of PCC SE.
Valuation
Title PLN in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 2,388,191 -24.01% | 3,142,712 42.64% | |||||||
Cost of revenue | 2,101,853 | 2,372,356 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 286,338 | 770,356 | |||||||
NOPBT Margin | 11.99% | 24.51% | |||||||
Operating Taxes | 45,774 | 138,631 | |||||||
Tax Rate | 15.99% | 18.00% | |||||||
NOPAT | 240,564 | 631,725 | |||||||
Net income | 267,840 -60.32% | 675,056 61.77% | |||||||
Dividends | (428,256) | (262,665) | |||||||
Dividend yield | 22.49% | 13.84% | |||||||
Proceeds from repurchase of equity | 50,000 | ||||||||
BB yield | -2.63% | ||||||||
Debt | |||||||||
Debt current | 106,018 | 159,612 | |||||||
Long-term debt | 568,213 | 560,396 | |||||||
Deferred revenue | 70,636 | 57,467 | |||||||
Other long-term liabilities | 29,485 | 26,425 | |||||||
Net debt | 323,211 | 145,955 | |||||||
Cash flow | |||||||||
Cash from operating activities | 512,104 | 792,325 | |||||||
CAPEX | (216,341) | (229,268) | |||||||
Cash from investing activities | (250,092) | (224,121) | |||||||
Cash from financing activities | (500,416) | (361,964) | |||||||
FCF | 124,404 | 515,024 | |||||||
Balance | |||||||||
Cash | 290,044 | 526,342 | |||||||
Long term investments | 60,976 | 47,711 | |||||||
Excess cash | 231,610 | 416,917 | |||||||
Stockholders' equity | 1,331,307 | 2,250,224 | |||||||
Invested Capital | 1,848,734 | 1,853,057 | |||||||
ROIC | 13.00% | 35.92% | |||||||
ROCE | 13.45% | 33.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 19,853 | 19,853 | |||||||
Price | 95.90 0.31% | 95.60 4.37% | |||||||
Market cap | 1,903,903 0.31% | 1,897,947 4.37% | |||||||
EV | 2,227,196 | 2,043,973 | |||||||
EBITDA | 461,420 | 955,462 | |||||||
EV/EBITDA | 4.83 | 2.14 | |||||||
Interest | 31,250 | 22,082 | |||||||
Interest/NOPBT | 10.91% | 2.87% |