XWARPKO
Market cap18bUSD
Dec 20, Last price
59.64PLN
1D
-1.39%
1Q
7.00%
Jan 2017
111.94%
Name
Powszechna Kasa Oszczednosci Bank Polski SA
Chart & Performance
Profile
Powszechna Kasa Oszczednosci Bank Polski Spólka Akcyjna provides banking services in Poland, Ukraine, Sweden, the Czech Republic, Ireland, and Germany. Its Retail segment offers current and savings accounts, term deposits, private and electronic banking services, investment and insurance products, credit and debit cards, and consumer and mortgage loans, as well as corporate loans to firms and enterprises, developers, cooperatives, and property managers. The company's Corporate and Investment segment provides current accounts, term deposits, currency products and derivatives, leasing and factoring, and safekeeping of securities services. This segment is also involved in financing large investment projects; the issuance of non-treasury securities; and provision of investing and brokerage services, interbank transactions, derivatives and debt securities transactions, as well as in real estate development and management activities. The company also offers investment and pension fund management; transfer agent; life, other personal, and property insurance; financial; leasing and lending; and IT specialist outsourcing and business support services, as well as fleet management and debt collection services. Powszechna Kasa Oszczednosci Bank Polski Spólka Akcyjna was founded in 1919 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 | 17,402,000 0.55% | 17,306,000 14.25% | 15,148,000 3.85% | |||||||
Cost of revenue | (14,127,000) | 3,270,000 | 1,880,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 31,529,000 | 14,036,000 | 13,268,000 | |||||||
NOPBT Margin | 181.18% | 81.10% | 87.59% | |||||||
Operating Taxes | 3,057,000 | 1,416,000 | 1,640,000 | |||||||
Tax Rate | 9.70% | 10.09% | 12.36% | |||||||
NOPAT | 28,472,000 | 12,620,000 | 11,628,000 | |||||||
Net income | 5,502,000 66.12% | 3,312,000 -32.05% | 4,874,000 -290.32% | |||||||
Dividends | (2,288,000) | |||||||||
Dividend yield | 6.04% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 11,167,000 | 16,522,000 | ||||||||
Long-term debt | 824,000 | 22,156,000 | 30,715,000 | |||||||
Deferred revenue | 562,000 | 651,000 | ||||||||
Other long-term liabilities | 168,568,000 | (21,536,000) | (1,007,000) | |||||||
Net debt | (238,099,000) | (148,949,000) | (120,555,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 16,561,000 | 18,543,000 | 33,211,000 | |||||||
CAPEX | (1,768,000) | (1,038,000) | (1,717,000) | |||||||
Cash from investing activities | (47,578,000) | 5,038,000 | (13,715,000) | |||||||
Cash from financing activities | 34,000 | (12,361,000) | (8,422,000) | |||||||
FCF | 294,895,000 | 18,327,000 | 11,846,000 | |||||||
Balance | ||||||||||
Cash | 31,292,000 | 31,505,000 | 20,051,000 | |||||||
Long term investments | 207,631,000 | 150,767,000 | 147,741,000 | |||||||
Excess cash | 238,052,900 | 181,406,700 | 167,034,600 | |||||||
Stockholders' equity | 45,227,000 | 35,435,000 | 37,693,000 | |||||||
Invested Capital | 168,568,000 | 405,012,000 | 395,975,000 | |||||||
ROIC | 9.93% | 3.15% | 3.11% | |||||||
ROCE | 14.75% | 3.19% | 3.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,250,000 | 1,250,000 | 1,250,000 | |||||||
Price | 50.32 66.13% | 30.29 -32.58% | 44.93 56.44% | |||||||
Market cap | 62,900,000 66.13% | 37,862,501 -32.58% | 56,162,500 56.44% | |||||||
EV | (175,210,000) | (111,100,499) | (64,406,500) | |||||||
EBITDA | 32,900,000 | 15,314,000 | 14,479,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 12,899,000 | 8,327,000 | 686,000 | |||||||
Interest/NOPBT | 40.91% | 59.33% | 5.17% |