XWARSEK
Market cap15mUSD
Dec 23, Last price
9.64PLN
1D
0.00%
1Q
-11.15%
Jan 2017
40.32%
IPO
-35.73%
Name
Seko SA
Chart & Performance
Profile
Seko S.A. engages in the processing and sale of fish products. It offers fishes, pastes, salads, canned fishes, mini fishes, ready meals, and frozen products; Greek cod and round'n'round herring products; and vinegar and oil pickles, fillets, roast products with marinade or sauce, galantines, herring-based and vegetable salads, and sandwich spreads. The company also provides products in aluminum foil containers. It operates in Poland, Germany, the Czech Republic, Slovakia, England, Ireland, Romania, Italy, France, and Lithuania. The company was founded in 1992 and is based in Chojnice, Poland. Seko S.A. is a subsidiary of Zlota Rybka Sp. Z.o.o.
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 | 261,093 13.44% | 230,160 17.70% | 195,554 4.97% | |||||||
Cost of revenue | 245,173 | 223,645 | 195,113 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 15,920 | 6,515 | 441 | |||||||
NOPBT Margin | 6.10% | 2.83% | 0.23% | |||||||
Operating Taxes | 3,375 | 1,062 | 35 | |||||||
Tax Rate | 21.20% | 16.30% | 7.94% | |||||||
NOPAT | 12,545 | 5,453 | 406 | |||||||
Net income | 14,938 234.93% | 4,460 1,909.01% | 222 -95.13% | |||||||
Dividends | (2,195) | (2,261) | ||||||||
Dividend yield | 2.77% | 3.93% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,842 | 6,152 | 8,099 | |||||||
Long-term debt | 8,021 | 12,338 | 12,688 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 6,088 | 6,273 | 6,564 | |||||||
Net debt | 1,666 | 11,418 | 5,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 12,318 | 8,809 | 5,091 | |||||||
CAPEX | (8,465) | (2,477) | (9,268) | |||||||
Cash from investing activities | (3,667) | (19,878) | (9,000) | |||||||
Cash from financing activities | (8,460) | (3,713) | (10,195) | |||||||
FCF | (2,811) | 4,887 | (18,195) | |||||||
Balance | ||||||||||
Cash | 1,185 | 10,829 | 15,780 | |||||||
Long term investments | 10,012 | (3,757) | 7 | |||||||
Excess cash | 6,009 | |||||||||
Stockholders' equity | 71,345 | 63,062 | 54,364 | |||||||
Invested Capital | 110,569 | 102,130 | 94,358 | |||||||
ROIC | 11.80% | 5.55% | 0.44% | |||||||
ROCE | 14.30% | 6.34% | 0.44% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,650 | 6,650 | 6,650 | |||||||
Price | 11.90 106.96% | 5.75 -33.53% | 8.65 -7.98% | |||||||
Market cap | 79,135 106.96% | 38,238 -33.53% | 57,522 -7.98% | |||||||
EV | 80,801 | 49,656 | 62,522 | |||||||
EBITDA | 22,791 | 13,200 | 6,856 | |||||||
EV/EBITDA | 3.55 | 3.76 | 9.12 | |||||||
Interest | 1,431 | 1,529 | 467 | |||||||
Interest/NOPBT | 8.99% | 23.47% | 105.90% |