Financials P.A. Nova S.A.

Equities

NVA

PLPANVA00013

Construction & Engineering

Delayed Warsaw S.E. 03:30:18 2024-05-07 am EDT 5-day change 1st Jan Change
15.8 PLN +1.94% Intraday chart for P.A. Nova S.A. -0.94% -6.51%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 146.6 159.5 105.7 149 111.7 168.5
Enterprise Value (EV) 1 506.6 509 421 419.7 458.5 441.3
P/E ratio 8.32 x 4.44 x 6.51 x 6.36 x 4.96 x 4.88 x
Yield - - - 4.01% 5.8% -
Capitalization / Revenue 0.8 x 0.56 x 0.65 x 0.75 x 0.54 x 0.48 x
EV / Revenue 2.76 x 1.79 x 2.6 x 2.1 x 2.22 x 1.26 x
EV / EBITDA 12.9 x 9.7 x 11.1 x 9.61 x 9.8 x 6.79 x
EV / FCF -7.62 x -202 x 82.7 x -80.1 x -41.9 x 16.6 x
FCF Yield -13.1% -0.5% 1.21% -1.25% -2.38% 6.04%
Price to Book 0.41 x 0.41 x 0.27 x 0.35 x 0.26 x 0.35 x
Nbr of stocks (in thousands) 9,970 9,970 9,970 9,970 9,970 9,970
Reference price 2 14.70 16.00 10.60 14.95 11.20 16.90
Announcement Date 4/3/19 4/16/20 4/22/21 4/14/22 4/13/23 4/11/24
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 183.5 284 161.7 199.9 206.1 350.5
EBITDA 1 39.18 52.47 37.84 43.67 46.79 65.02
EBIT 1 36.72 46.27 32.83 40.83 45.36 63.48
Operating Margin 20.01% 16.29% 20.31% 20.42% 22.01% 18.11%
Earnings before Tax (EBT) 1 22.29 48.29 19.82 28 27.78 42.94
Net income 1 17.67 36.05 16.22 23.43 23.29 34.83
Net margin 9.63% 12.69% 10.04% 11.72% 11.3% 9.94%
EPS 2 1.767 3.605 1.627 2.350 2.260 3.460
Free Cash Flow 1 -66.46 -2.522 5.093 -5.238 -10.93 26.65
FCF margin -36.21% -0.89% 3.15% -2.62% -5.3% 7.6%
FCF Conversion (EBITDA) - - 13.46% - - 40.99%
FCF Conversion (Net income) - - 31.39% - - 76.53%
Dividend per Share - - - 0.6000 0.6500 -
Announcement Date 4/3/19 4/16/20 4/22/21 4/14/22 4/13/23 4/11/24
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 360 349 315 271 347 273
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.192 x 6.661 x 8.333 x 6.197 x 7.413 x 4.196 x
Free Cash Flow 1 -66.5 -2.52 5.09 -5.24 -10.9 26.7
ROE (net income / shareholders' equity) 5.03% 9.83% 3.97% 5.74% 5.29% 7.59%
ROA (Net income/ Total Assets) 2.62% 3.19% 2.38% 3.01% 3.11% 4.25%
Assets 1 675.3 1,130 682.9 778.9 747.9 819.7
Book Value Per Share 2 35.70 39.30 39.60 42.20 43.70 48.00
Cash Flow per Share 2 3.700 3.890 4.410 6.400 5.750 6.490
Capex 1 29.3 19.4 29.2 6.6 10.7 0.86
Capex / Sales 15.98% 6.83% 18.05% 3.3% 5.18% 0.25%
Announcement Date 4/3/19 4/16/20 4/22/21 4/14/22 4/13/23 4/11/24
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. NVA Stock
  4. Financials P.A. Nova S.A.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW