XWARPZU
Market cap9.75bUSD
Dec 20, Last price
46.10PLN
1D
-1.83%
1Q
11.00%
Jan 2017
38.81%
IPO
29.13%
Name
Powszechny Zaklad Ubezpieczen SA
Chart & Performance
Profile
POWSZECHNY Zaklad Ubezpieczen SA provides life and non-life insurance products and services in Poland, the Baltic States, and Ukraine. It operates through Corporate Insurance, Mass Insurance, Group and Individually Continued Insurance, Individual Insurance, Investments, Banking Activity, Pension Insurance, Baltic States, Ukraine, Investment Contracts, and Other segments. The company offers motor, property, casualty, agricultural, fire, and third-party liability insurance, as well as accident and life insurance. It also provides banking, medical, hospital, physical therapy, assistance, and spa services; manages pension and mutual funds; and offers financial and accounting services. In addition, the company is involved in buying, operating, renting, and selling real estate properties; investment activity; and consulting and training, and other monetary intermediation businesses. Further, it engages in the production and sale of radiators and sanitary fittings, bathroom accessories, and fittings; and auxiliary activity associated with insurance and pension funds. Powszechny Zaklad Ubezpieczen SA was founded in 1803 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 | 55,130,000 11.43% | 49,476,000 21.16% | 40,834,000 1.45% | |||||||
Cost of revenue | 234,000 | 2,186,000 | 1,773,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 54,896,000 | 47,290,000 | 39,061,000 | |||||||
NOPBT Margin | 99.58% | 95.58% | 95.66% | |||||||
Operating Taxes | 3,625,000 | 2,346,000 | 2,020,000 | |||||||
Tax Rate | 6.60% | 4.96% | 5.17% | |||||||
NOPAT | 51,271,000 | 44,944,000 | 37,041,000 | |||||||
Net income | 5,766,000 9.64% | 5,259,000 -3.22% | 5,434,000 184.21% | |||||||
Dividends | (2,072,000) | (1,675,000) | (3,022,000) | |||||||
Dividend yield | 5.08% | 5.48% | 9.90% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 15,137,000 | 10,716,000 | ||||||||
Long-term debt | 27,102,000 | 25,355,000 | 18,951,000 | |||||||
Deferred revenue | 344,000 | 615,000 | 502,000 | |||||||
Other long-term liabilities | 354,055,000 | (23,999,000) | (19,267,000) | |||||||
Net debt | (229,637,000) | (176,381,000) | (167,571,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 28,041,000 | 21,690,000 | 7,412,000 | |||||||
CAPEX | (1,296,000) | (1,026,000) | (1,255,000) | |||||||
Cash from investing activities | (24,126,000) | (17,358,000) | 1,853,000 | |||||||
Cash from financing activities | (1,922,000) | 2,114,000 | (7,823,000) | |||||||
FCF | 32,194,000 | 40,263,000 | 27,919,000 | |||||||
Balance | ||||||||||
Cash | 52,949,000 | 46,763,000 | 51,863,000 | |||||||
Long term investments | 203,790,000 | 170,110,000 | 145,375,000 | |||||||
Excess cash | 253,982,500 | 214,399,200 | 195,196,300 | |||||||
Stockholders' equity | 59,945,000 | 53,927,000 | 53,681,000 | |||||||
Invested Capital | 401,475,000 | 394,664,000 | 356,604,000 | |||||||
ROIC | 12.88% | 11.96% | 10.98% | |||||||
ROCE | 11.82% | 10.52% | 9.50% | |||||||
EV | ||||||||||
Common stock shares outstanding | 863,378 | 863,390 | 863,345 | |||||||
Price | 47.27 33.46% | 35.42 0.20% | 35.35 9.24% | |||||||
Market cap | 40,811,883 33.45% | 30,581,287 0.20% | 30,519,243 9.24% | |||||||
EV | (158,368,117) | (123,536,713) | (114,137,757) | |||||||
EBITDA | 56,282,000 | 48,618,000 | 40,409,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 8,890,000 | 4,782,000 | 423,000 | |||||||
Interest/NOPBT | 16.19% | 10.11% | 1.08% |