XWAR
STP
Market cap361mUSD
May 23, Last price
251.00PLN
1D
-1.95%
1Q
2.66%
Jan 2017
-52.19%
Name
Stalprodukt SA
Chart & Performance
Profile
Stalprodukt S.A., together with its subsidiaries, manufactures and sells processed steel products in Poland. The company operates through three segments: Electrical Sheets, Profiles, and Zinc. It offers cold rolled electrical steel; cold rolled sections, such as closed and open structural profiles, precision structural tubing, reinforcing sections for PVC profiles, and special purpose sections; cold and hot rolled sheets, coils, and strips; transformer cores; and steel safety barriers. The company is also involved in the wholesale trading of steel products; production of steel structures and spare parts; provision of repair services; and production of metal elements for construction carpentry. In addition, it engages in the provision of galvanizing and security services; production of galvanized strips and wires; non-ferrous metals mining; production of zinc and lead; and design of renewable energy sources. The company also exports its products. The company was formerly known as ZPH Stalprodukt S.A. and changed its name to Stalprodukt S.A. in 2005. Stalprodukt S.A. was founded in 1971 and is based in Bochnia, Poland.
Valuation
Title PLN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,832,099 -16.87% | 4,609,962 -21.92% | 5,904,370 26.32% | |||||||
Cost of revenue | 3,799,509 | 4,547,833 | 5,359,331 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 32,590 | 62,129 | 545,039 | |||||||
NOPBT Margin | 0.85% | 1.35% | 9.23% | |||||||
Operating Taxes | 22,858 | 39,958 | 117,698 | |||||||
Tax Rate | 70.14% | 64.31% | 21.59% | |||||||
NOPAT | 9,732 | 22,171 | 427,341 | |||||||
Net income | 28,434 -67.85% | 88,442 -81.35% | 474,239 -6.55% | |||||||
Dividends | (1,968) | (85,496) | (76,854) | |||||||
Dividend yield | 0.17% | 6.57% | 5.85% | |||||||
Proceeds from repurchase of equity | (73,641) | (45,167) | ||||||||
BB yield | 6.31% | 3.44% | ||||||||
Debt | ||||||||||
Debt current | 13,354 | 11,201 | 27,344 | |||||||
Long-term debt | 250,885 | 239,669 | 221,493 | |||||||
Deferred revenue | 5,405 | |||||||||
Other long-term liabilities | 204,892 | 210,542 | 215,961 | |||||||
Net debt | (879,100) | (955,954) | (374,965) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 245,507 | 742,164 | 339,993 | |||||||
CAPEX | (141,681) | (135,304) | (120,195) | |||||||
Cash from investing activities | (159,422) | (120,751) | (31,151) | |||||||
Cash from financing activities | (85,243) | (123,039) | (195,371) | |||||||
FCF | 13,108 | 542,196 | 169,513 | |||||||
Balance | ||||||||||
Cash | 1,138,189 | 1,118,944 | 621,822 | |||||||
Long term investments | 5,150 | 87,880 | 1,980 | |||||||
Excess cash | 951,734 | 976,326 | 328,584 | |||||||
Stockholders' equity | 3,771,241 | 3,796,594 | 3,827,876 | |||||||
Invested Capital | 3,169,977 | 3,194,683 | 3,813,084 | |||||||
ROIC | 0.31% | 0.63% | 11.63% | |||||||
ROCE | 0.77% | 1.46% | 12.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,257 | 5,400 | 5,524 | |||||||
Price | 222.00 -7.88% | 241.00 1.26% | 238.00 -9.68% | |||||||
Market cap | 1,167,146 -10.31% | 1,301,303 -1.02% | 1,314,779 -10.58% | |||||||
EV | 400,757 | 455,658 | 1,053,422 | |||||||
EBITDA | 216,498 | 243,508 | 724,318 | |||||||
EV/EBITDA | 1.85 | 1.87 | 1.45 | |||||||
Interest | 11,845 | 10,090 | 9,845 | |||||||
Interest/NOPBT | 36.35% | 16.24% | 1.81% |