MURAPOL S.A. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.52 PLN | -1.83% |
|
-3.51% | +4.39% |
| Apr. 04 | Murapol Proposes Dividend for 2023 | CI |
| Jan. 10 | Murapol Group Reports Sales Results for the Fourth Quarter and Full Year of 2023 | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 1,601 | 1,601 | - |
| Enterprise Value (EV) 1 | 1,848 | 1,771 | 1,930 |
| P/E ratio | 7.38 x | 7.13 x | 6.41 x |
| Yield | 6.24% | 13% | 12.9% |
| Capitalization / Revenue | 1.29 x | 1.17 x | 0.94 x |
| EV / Revenue | 1.49 x | 1.29 x | 1.14 x |
| EV / EBITDA | 6.53 x | 5.62 x | 5.47 x |
| EV / FCF | 48.5 x | 10.3 x | 10.6 x |
| FCF Yield | 2.06% | 9.68% | 9.44% |
| Price to Book | 2.87 x | 2.7 x | 2.42 x |
| Nbr of stocks (in thousands) | 40,800 | 40,800 | - |
| Reference price 2 | 39.24 | 39.24 | 39.24 |
| Announcement Date | - | - | - |
1PLN in Million2PLN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net sales 1 | 1,237 | 1,370 | 1,697 |
| EBITDA 1 | 282.8 | 315 | 352.6 |
| EBIT 1 | 278.4 | 311 | 332.4 |
| Operating Margin | 22.51% | 22.7% | 19.59% |
| Earnings before Tax (EBT) 1 | 270.1 | 277.5 | 308.5 |
| Net income 1 | 217.2 | 224.6 | 249.7 |
| Net margin | 17.56% | 16.39% | 14.72% |
| EPS 2 | 5.320 | 5.500 | 6.120 |
| Free Cash Flow 1 | 38.1 | 171.6 | 182.1 |
| FCF margin | 3.08% | 12.52% | 10.73% |
| FCF Conversion (EBITDA) | 13.47% | 54.46% | 51.64% |
| FCF Conversion (Net income) | 17.54% | 76.39% | 72.94% |
| Dividend per Share 2 | 2.450 | 5.100 | 5.065 |
| Announcement Date | - | - | - |
1PLN in Million2PLN
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 |
|---|---|
| Net sales 1 | 327.2 |
| EBITDA | - |
| EBIT 1 | 74.3 |
| Operating Margin | 22.71% |
| Earnings before Tax (EBT) 1 | 75.66 |
| Net income 1 | 61.1 |
| Net margin | 18.67% |
| EPS | - |
| Dividend per Share | - |
| Announcement Date | 5/22/24 |
1PLN in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net Debt 1 | 247 | 170 | 329 |
| Net Cash position 1 | - | - | - |
| Leverage (Debt/EBITDA) | 0.8724 x | 0.541 x | 0.933 x |
| Free Cash Flow 1 | 38.1 | 172 | 182 |
| ROE (net income / shareholders' equity) | 42.8% | 43% | 42.5% |
| ROA (Net income/ Total Assets) | 11.8% | 12.4% | 13.3% |
| Assets 1 | 1,841 | 1,811 | 1,877 |
| Book Value Per Share 2 | 13.70 | 14.50 | 16.20 |
| Cash Flow per Share | - | - | - |
| Capex 1 | 2.85 | 4.55 | 4.7 |
| Capex / Sales | 0.23% | 0.33% | 0.28% |
| Announcement Date | - | - | - |
1PLN in Million2PLN
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
39.24
PLN
Average target price
50.61
PLN
Spread / Average Target
+28.97%
EPS Revisions
Annual profits - Rate of surprise
- Stock Market
- Equities
- MUR Stock
- Financials Murapol S.A.
