XWARWIK
Market cap25mUSD
Dec 23, Last price
5.25PLN
1D
-2.78%
1Q
-33.96%
Jan 2017
297.73%
Name
Wikana SA
Chart & Performance
Profile
Wikana S.A., together with its subsidiaries, primarily engages in the property development business in Poland. It operates through Property Development, Renting of Real Estate, and Production of Energy from Renewable Sources segments. The company engages in the development and sale of residential units, service units, parking spaces, and underground parking lots. It is also involved in the rental commercial properties and residential homes, as well as provision of management and administration services; and production of electricity, heat, and other products from renewable sources. The company was formerly known as Masters S.A. and changed its name to Wikana S.A. in 2009. Wikana S.A. was founded in 1994 and is based in Lublin, 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 | 80,055 5.96% | 75,550 -45.34% | 138,224 92.38% | |||||||
Cost of revenue | 53,447 | 57,412 | 91,273 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 26,608 | 18,138 | 46,951 | |||||||
NOPBT Margin | 33.24% | 24.01% | 33.97% | |||||||
Operating Taxes | 2,863 | 2,479 | 7,006 | |||||||
Tax Rate | 10.76% | 13.67% | 14.92% | |||||||
NOPAT | 23,745 | 15,659 | 39,945 | |||||||
Net income | 16,352 1.66% | 16,085 -55.72% | 36,324 615.18% | |||||||
Dividends | (4,939) | (4,939) | (2,963) | |||||||
Dividend yield | 5.32% | 8.12% | 4.28% | |||||||
Proceeds from repurchase of equity | (413) | (1,193) | ||||||||
BB yield | 0.44% | 1.96% | ||||||||
Debt | ||||||||||
Debt current | 11,772 | 30,325 | 33,295 | |||||||
Long-term debt | 12,707 | 15,057 | 29,128 | |||||||
Deferred revenue | 106,299 | 1,613 | 1,753 | |||||||
Other long-term liabilities | 39,241 | 16,735 | 4,205 | |||||||
Net debt | 260,896 | 39,489 | 43,809 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 30,361 | 669 | 27,970 | |||||||
CAPEX | (215) | (208) | (372) | |||||||
Cash from investing activities | (198) | 3,442 | 9,112 | |||||||
Cash from financing activities | (24,099) | (16,828) | (45,484) | |||||||
FCF | (354,326) | (151,552) | 13,988 | |||||||
Balance | ||||||||||
Cash | 23,184 | 5,893 | 18,614 | |||||||
Long term investments | (259,601) | |||||||||
Excess cash | 2,116 | 11,703 | ||||||||
Stockholders' equity | 103,648 | 113,399 | 105,346 | |||||||
Invested Capital | 281,812 | 150,598 | 129,185 | |||||||
ROIC | 10.98% | 11.19% | 29.98% | |||||||
ROCE | 9.30% | 11.75% | 32.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 19,755 | 19,755 | 19,762 | |||||||
Price | 4.70 52.60% | 3.08 -12.00% | 3.50 28.68% | |||||||
Market cap | 92,849 52.60% | 60,846 -12.03% | 69,167 27.70% | |||||||
EV | 353,238 | 121,069 | 137,202 | |||||||
EBITDA | 27,061 | 19,182 | 48,193 | |||||||
EV/EBITDA | 13.05 | 6.31 | 2.85 | |||||||
Interest | 4,368 | 1,896 | 3,104 | |||||||
Interest/NOPBT | 16.42% | 10.45% | 6.61% |