Stock CBF CYBER_FOLKS S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cyber_Folks S.A.

Equities

CBF

PLR220000018

Software

Market Closed - Warsaw S.E.
Other stock markets
 16:55:43 05/07/2024 BST 		5-day change 1st Jan Change
129 PLN +2.79% Intraday chart for Cyber_Folks S.A. +3.20% +47.60%
05-20 Cyber_Folks S.A. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
04-15 MCI DC Laczna Spólka Inwestycyjna signed a preliminary conditional sale agreement to acquire 33.34% stake in Profitroom S.A. from Cyber_Folks S.A. for PLN 97.5 million. CI

Valuation

Fiscal Period: December 2019 2023 2024 2025 2026
Capitalization 1 326.1 1,236 1,775 - -
Enterprise Value (EV) 1 326.1 1,450 1,831 1,766 1,657
P/E ratio 28 x 24.3 x 15.3 x 20.9 x 17.4 x
Yield - 1.72% 1.98% 1.84% 2.29%
Capitalization / Revenue 2.24 x 2.58 x 3.02 x 2.68 x 2.36 x
EV / Revenue 2.24 x 3.02 x 3.11 x 2.67 x 2.2 x
EV / EBITDA - 10.3 x 10.1 x 8.42 x 6.84 x
EV / FCF - 12.2 x 17.7 x 12.6 x 10.1 x
FCF Yield - 8.22% 5.64% 7.97% 9.87%
Price to Book - 5.56 x 5.71 x 5.76 x 5.07 x
Nbr of stocks (in thousands) 14,180 14,147 14,147 - -
Reference price 2 23.00 87.40 125.5 125.5 125.5
Announcement Date 05/09/19 26/03/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2023 2024 2025 2026
Net sales 1 145.6 479.9 588.5 661.9 752.6
EBITDA 1 - 141.3 181.6 209.8 242.1
EBIT 1 - 104.6 143.1 169.8 196.7
Operating Margin - 21.79% 24.32% 25.66% 26.13%
Earnings before Tax (EBT) 1 - 101.7 188.2 160.4 191.6
Net income 1 - 50.83 116.6 83.2 102.6
Net margin - 10.59% 19.81% 12.57% 13.63%
EPS 2 0.8200 3.590 8.220 6.000 7.200
Free Cash Flow 1 - 119.2 103.2 140.7 163.6
FCF margin - 24.83% 17.54% 21.26% 21.74%
FCF Conversion (EBITDA) - 84.34% 56.83% 67.05% 67.59%
FCF Conversion (Net income) - 234.47% 88.51% 169.11% 159.56%
Dividend per Share 2 - 1.500 2.480 2.307 2.873
Announcement Date 05/09/19 26/03/24 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q3 2023 Q4 2024 Q1
Net sales 1 120.2 132.5 144.1
EBITDA 1 36.23 38.42 38.82
EBIT 1 27.14 28.27 30.79
Operating Margin 22.58% 21.34% 21.36%
Earnings before Tax (EBT) 1 16.64 43.11 27.51
Net income 1 10.03 21.39 15.7
Net margin 8.35% 16.15% 10.9%
EPS - - -
Dividend per Share - - -
Announcement Date 14/11/23 26/03/24 20/05/24
1PLN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2023 2024 2025 2026
Net Debt 1 - 214 55.8 - -
Net Cash position 1 - - - 9.57 118
Leverage (Debt/EBITDA) - 1.511 x 0.3073 x - -
Free Cash Flow 1 - 119 103 141 164
ROE (net income / shareholders' equity) - - 22% 15% 16%
ROA (Net income/ Total Assets) - - 13.2% 10.2% 12.2%
Assets 1 - - 883.3 815.7 840.6
Book Value Per Share 2 - 15.70 22.00 21.80 24.70
Cash Flow per Share - - - - -
Capex 1 - 17.7 25.3 25.9 29.8
Capex / Sales - 3.69% 4.3% 3.92% 3.96%
Announcement Date 05/09/19 26/03/24 - - -
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

Ratings for Cyber_Folks S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
125.5 PLN
Average target price
134 PLN
Spread / Average Target
+6.80%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
CYBER_FOLKS S.A. Stock Cyber_Folks S.A.
+47.60% 448M
MICROSOFT CORPORATION Stock Microsoft Corporation
+24.06% 3,425B
SYNOPSYS INC. Stock Synopsys Inc.
+20.66% 93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+18.05% 86.49B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+57.00% 57.57B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-19.11% 50.11B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+38.97% 48.65B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-21.71% 47.44B
SEA LIMITED Stock Sea Limited
+75.26% 41.06B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-5.39% 26.86B
Other Software
  1. Stock Market
  2. Equities
  3. CBF Stock
  4. Financials Cyber_Folks S.A.