No data to show
XWAR
VRC
Market cap693mUSD
May 02, Last price
118.40PLN
1D
2.07%
1Q
0.77%
IPO
125.10%
Name
Vercom SA
Chart & Performance
P/E
37.25
P/S
7.77
EPS
3.18
Div Yield, %
1.35%
Shrs. gr., 5y
8.91%
Rev. gr., 5y
41.97%
Revenues
337m
+29.60%
Net income
70m
+124.08%
CFO
85m
+171.23%
Dividend
May 28, 20241.6 PLN/sh
Profile
Vercom S.A. develops communication platform as a service solutions. Its platforms enable companies to build and develop relationships with recipients through various channels, such as email, SMS, push, and instant messaging. The company was founded in 2005 and is based in Poznan, Poland. Vercom S.A. operates as a subsidiary of R22 S.A.
Valuation
Title PLN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 337,377 29.60% | 260,318 45.49% | |||||
Cost of revenue | 265,678 | 217,083 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 71,699 | 43,235 | |||||
NOPBT Margin | 21.25% | 16.61% | |||||
Operating Taxes | 9,215 | 5,876 | |||||
Tax Rate | 12.85% | 13.59% | |||||
NOPAT | 62,484 | 37,359 | |||||
Net income | 70,397 124.08% | 31,416 38.32% | |||||
Dividends | (25,006) | ||||||
Dividend yield | 1.44% | ||||||
Proceeds from repurchase of equity | 8,945 | ||||||
BB yield | -1.12% | ||||||
| Debt | |||||||
Debt current | 20,241 | 23,947 | |||||
Long-term debt | 103,402 | 141,223 | |||||
Deferred revenue | (14,165) | ||||||
Other long-term liabilities | 388 | 14,553 | |||||
Net debt | 59,482 | 154,884 | |||||
| Cash flow | |||||||
Cash from operating activities | 85,300 | 31,449 | |||||
CAPEX | (8,924) | (7,144) | |||||
Cash from investing activities | 14,864 | (221,795) | |||||
Cash from financing activities | (83,760) | 106,701 | |||||
FCF | 97,175 | 15,973 | |||||
| Balance | |||||||
Cash | 63,261 | (3,230) | |||||
Long term investments | 900 | 13,516 | |||||
Excess cash | 47,292 | ||||||
Stockholders' equity | 82,730 | 68,584 | |||||
Invested Capital | 434,948 | 486,780 | |||||
ROIC | 13.56% | 10.63% | |||||
ROCE | 14.44% | 8.17% | |||||
| EV | |||||||
Common stock shares outstanding | 22,176 | 20,447 | |||||
Price | 78.20 100.51% | 39.00 -20.39% | |||||
Market cap | 1,734,124 117.47% | 797,418 -2.09% | |||||
EV | 1,795,337 | 953,169 | |||||
EBITDA | 87,223 | 52,916 | |||||
EV/EBITDA | 20.58 | 18.01 | |||||
Interest | 11,030 | 6,037 | |||||
Interest/NOPBT | 15.38% | 13.96% | |||||