XWARPRI
Market cap3mUSD
Dec 23, Last price
3.61PLN
1D
-0.55%
1Q
-13.22%
Jan 2017
-63.90%
IPO
-76.09%
Name
Npl Nova SA
Chart & Performance
Profile
Pragma Inkaso S.A. provides debt enforcement and business financing services in Poland. It provides financing for entrepreneurs in the form of factoring, loans, and discounting invoices. The company also engages in the liquidation of assets, investment, commercial, and industrial properties; taking over and restructuring the debt; and conducting bankruptcy proceedings, as well as valuation of mortgage securities. In addition, it acquires and services corporate, SME, and mortgage portfolios and receivables; and provides support and services for B2B receivables. The company was founded in 2002 and is based in Tarnowskie Góry, 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 | 4,190 96.56% | 2,132 -47.65% | 4,072 73.60% | |||||||
Cost of revenue | 1,752 | 2,290 | 2,057 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,438 | (159) | 2,015 | |||||||
NOPBT Margin | 58.19% | 49.49% | ||||||||
Operating Taxes | (290) | 178 | 2,854 | |||||||
Tax Rate | 141.63% | |||||||||
NOPAT | 2,728 | (337) | (839) | |||||||
Net income | (1,141) | |||||||||
Dividends | (3,392) | |||||||||
Dividend yield | 24.39% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 620 | 4,347 | 4,488 | |||||||
Long-term debt | 5,137 | 5,959 | 7,458 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 352 | 4,735 | ||||||||
Net debt | (7,686) | (4,691) | (1,460) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,035) | 873 | ||||||||
CAPEX | (18) | |||||||||
Cash from investing activities | 4,965 | 1,877 | 33,035 | |||||||
Cash from financing activities | (4,485) | |||||||||
FCF | 6,637 | (2,302) | (95,100) | |||||||
Balance | ||||||||||
Cash | 2,746 | 4,301 | 2,710 | |||||||
Long term investments | 10,697 | 10,697 | 10,697 | |||||||
Excess cash | 13,233 | 14,891 | 13,203 | |||||||
Stockholders' equity | (3,156) | 70,090 | 29,341 | |||||||
Invested Capital | 28,832 | 15,626 | 20,766 | |||||||
ROIC | 12.27% | |||||||||
ROCE | 9.50% | 5.75% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 3,680 | 3,680 | 3,680 | |||||||
Price | 4.40 37.50% | 3.20 -15.34% | 3.78 -35.05% | |||||||
Market cap | 16,192 37.50% | 11,776 -15.34% | 13,910 -35.05% | |||||||
EV | 8,521 | 7,085 | 12,450 | |||||||
EBITDA | 3,080 | 499 | 2,669 | |||||||
EV/EBITDA | 2.77 | 14.21 | 4.67 | |||||||
Interest | 310 | 713 | ||||||||
Interest/NOPBT | 35.37% |