Loading...
XWARVOX
Market cap302mUSD
Dec 20, Last price  
117.50PLN
1D
-5.24%
1Q
10.33%
Jan 2017
522.35%
IPO
722.25%
Name

Voxel SA

Chart & Performance

D1W1MN
XWAR:VOX chart
P/E
16.63
P/S
2.91
EPS
7.07
Div Yield, %
1.23%
Shrs. gr., 5y
—
Rev. gr., 5y
20.01%
Revenues
424m
+2.26%
61,467,14497,200,32657,718,900103,219,300102,922,600132,047,800120,663,200152,159,800170,411,200211,660,300327,640,800442,660,500414,801,400424,182,400
Net income
74m
+67.02%
2,578,24103,205,0003,017,400-3,426,70014,336,00011,002,30019,802,80023,374,20022,974,50033,960,70070,548,90044,427,60074,204,200
CFO
118m
+23.15%
39,849,0845,312,6714,003,9005,009,10020,739,90033,850,50022,470,40035,316,80030,260,20049,223,70059,391,500106,335,60096,199,500118,470,600
Dividend
Sep 19, 20242.78 PLN/sh

Profile

Voxel S.A. operates a network of diagnostic imaging laboratories. Its diagnostic imaging services include magnetic resonance imaging scans, computed tomography scans, positron emission tomography, and single photon emission computed tomography. The company also provides services in the field of diagnostic imaging, teleradiology, and outsourcing; and information systems for hospitals and diagnostic centers. In addition, it deals with the implementation of projects related to the outfitting of diagnostic laboratories. The company operates through a network of 33 specialized laboratories in 21 cities in Poland. Voxel S.A. was founded in 2005 and is based in Kraków, Poland.
URL
https://voxel.pl/
IPO date
Oct 11, 2011
Employees
643
Domiciled in
PL
Incorporated in
PL

Valuation

Title
PLN in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
424,182
2.26%
414,801
-6.29%
442,660
35.11%
Cost of revenue
308,097
354,128
341,251
Unusual Expense (Income)
NOPBT
116,086
60,673
101,409
NOPBT Margin
27.37%
14.63%
22.91%
Operating Taxes
20,022
11,295
17,795
Tax Rate
17.25%
18.62%
17.55%
NOPAT
96,063
49,379
83,614
Net income
74,204
67.02%
44,428
-37.03%
70,549
107.74%
Dividends
(15,138)
(32,233)
(21,005)
Dividend yield
1.83%
6.98%
4.40%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
34,113
34,239
33,879
Long-term debt
163,748
159,860
189,856
Deferred revenue
11,887
12,224
18,418
Other long-term liabilities
965
2,704
3,159
Net debt
132,543
159,763
162,683
Cash flow
Cash from operating activities
118,471
96,200
106,336
CAPEX
(44,255)
(31,011)
(31,666)
Cash from investing activities
(39,626)
(30,477)
(31,704)
Cash from financing activities
(47,885)
(86,697)
(36,657)
FCF
82,147
47,290
43,267
Balance
Cash
70,362
39,160
54,762
Long term investments
(5,043)
(4,824)
6,291
Excess cash
44,109
13,596
38,919
Stockholders' equity
206,547
155,054
141,664
Invested Capital
391,276
381,081
369,042
ROIC
24.88%
13.17%
23.85%
ROCE
25.75%
14.87%
24.14%
EV
Common stock shares outstanding
10,503
10,503
10,503
Price
78.60
78.64%
44.00
-3.30%
45.50
12.90%
Market cap
825,504
78.64%
462,114
-3.30%
477,868
12.90%
EV
960,141
623,892
642,096
EBITDA
154,802
98,752
137,474
EV/EBITDA
6.20
6.32
4.67
Interest
10,541
10,612
5,710
Interest/NOPBT
9.08%
17.49%
5.63%