Financials Energoinstal S.A.

Equities

ENI

PLERGIN00015

Industrial Machinery & Equipment

Market Closed - Warsaw S.E. 16:55:54 17/05/2024 BST 5-day change 1st Jan Change
2.68 PLN -1.47% Intraday chart for Energoinstal S.A. -2.55% -29.10%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 13.68 13.68 13.03 22.05 11.74 68.04
Enterprise Value (EV) 1 14.31 21.64 18.53 41.02 33.28 100.4
P/E ratio -3.21 x 9.99 x -8.42 x -1.58 x -0.4 x -29 x
Yield - - - - - -
Capitalization / Revenue 0.11 x 0.16 x 0.15 x 0.2 x 0.16 x 0.62 x
EV / Revenue 0.12 x 0.26 x 0.21 x 0.38 x 0.44 x 0.91 x
EV / EBITDA 4.15 x 1.87 x 2.16 x -14.9 x -1.88 x 9.84 x
EV / FCF 0.92 x -6.87 x 1.77 x -5.47 x 3.08 x -18.2 x
FCF Yield 108% -14.6% 56.5% -18.3% 32.5% -5.48%
Price to Book 0.28 x 0.27 x 0.28 x 0.33 x 0.27 x 1.44 x
Nbr of stocks (in thousands) 18,000 18,000 18,000 18,000 18,000 18,000
Reference price 2 0.7600 0.7600 0.7240 1.225 0.6520 3.780
Announcement Date 24/04/19 26/06/20 29/04/21 10/06/22 18/04/23 10/04/24
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 124.5 83.06 87.8 107.7 75.18 110
EBITDA 1 3.449 11.58 8.568 -2.747 -17.7 10.2
EBIT 1 -1.474 6.696 3.838 -7.107 -24.17 5.429
Operating Margin -1.18% 8.06% 4.37% -6.6% -32.15% 4.94%
Earnings before Tax (EBT) 1 -3.761 2.588 0.064 -13.84 -30.27 -2.77
Net income 1 -4.262 1.37 -1.548 -13.93 -29.03 -2.345
Net margin -3.42% 1.65% -1.76% -12.93% -38.62% -2.13%
EPS 2 -0.2368 0.0761 -0.0860 -0.7737 -1.613 -0.1303
Free Cash Flow 1 15.53 -3.152 10.47 -7.503 10.82 -5.501
FCF margin 12.48% -3.8% 11.93% -6.97% 14.39% -5%
FCF Conversion (EBITDA) 450.26% - 122.24% - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 24/04/19 26/06/20 29/04/21 10/06/22 18/04/23 10/04/24
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 0.63 7.96 5.5 19 21.5 32.3
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.1838 x 0.6874 x 0.642 x -6.906 x -1.217 x 3.17 x
Free Cash Flow 1 15.5 -3.15 10.5 -7.5 10.8 -5.5
ROE (net income / shareholders' equity) -7.18% 3.55% -3.14% -23.6% -51.4% -5.21%
ROA (Net income/ Total Assets) -0.61% 4.15% 2.49% -3.63% -11% 2.53%
Assets 1 701 33.05 -62.05 383.3 263.6 -92.51
Book Value Per Share 2 2.740 2.800 2.590 3.750 2.390 2.620
Cash Flow per Share 2 0.3300 0.2700 0.6000 0.3300 0.4300 0.2300
Capex 1 0.54 0.23 0.75 0.85 0.36 0.4
Capex / Sales 0.43% 0.28% 0.86% 0.79% 0.48% 0.36%
Announcement Date 24/04/19 26/06/20 29/04/21 10/06/22 18/04/23 10/04/24
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ENI Stock
  4. Financials Energoinstal S.A.