TopFunds

Dino Polska S.A.

WSE: DNP.WA

Stock price

35.43 PLN

(+3.11%) 5 years

supermarketsGrocery Stores

Insider Transactions

5Y price score: 4
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +3.11%
DATE RANGE:
PLN PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

26.8

52-week range

46.7

35.43

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

0.7 %

Dividend Yield TTM

-

Market cap

$ 34,736

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

22.1

Price / Book TTM

3.7

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

6.8

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(22.6) %

3.1 %

844.8 %

Free cash flow per share growth

(65.9) %

188.5 %

8,353 %

Earnings per share growth

-

142 %

1,172 %

Financials

all figures in PLN Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.1
0.2
0.2
0.3
0.4
0.7
0.8
1.2
1.4
1.5
1.6
29%
2.3
3
3.9
5
6.5
6.7
02FCF per share
-
-
0.1
-
-
(0.2)
-
(0.2)
0.6
0.8
0.2
55.9%
1.3
1.8
2.5
3.4
4.7
3.6
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
04Dividends payout, %
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
05Revenue
$ 2,590
$ 3,370
$ 4,516
$ 5,839
$ 7,647
$ 10,126
$ 13,362
$ 19,802
$ 25,666
$ 29,274
$ 33,634
29.2%
$ 43,465
$ 56,168
$ 72,585
$ 93,800
$ 121,215
$ 124,852
06ㅤ% Change
-
30.1%
34%
29.3%
31%
32.4%
32%
48.2%
29.6%
14.1%
14.9%
29.2%
29.2%
29.2%
29.2%
29.2%
29.2%
29.2%
07Net Income
122.2
151.2
213.6
307.6
410.9
643.9
805.3
1,132
1,405
1,505
1,558
29%
2,289
2,958
3,823
4,940
6,384
6,575
08ㅤ% Margin
4.7%
4.5%
4.7%
5.3%
5.4%
6.4%
6%
5.7%
5.5%
5.1%
4.6%
5.3% A
5.3%
5.3%
5.3%
5.3%
5.3%
5.3%
09CFO
245.4
324.3
497.2
634.5
799
819.9
1,326
1,253
1,772
2,356
2,248
24.8%
3,849
4,974
6,428
8,307
10,735
11,057
10ㅤ% Of revenue
9.5%
9.6%
11%
10.9%
10.5%
8.1%
9.9%
6.3%
6.9%
8.1%
6.7%
8.9% A
8.9%
8.9%
8.9%
8.9%
8.9%
8.9%
11CAPEX
(243.5)
(311.7)
(410.6)
(635.9)
(829.8)
(1,002)
(1,336)
(1,446)
(1,173)
(1,562)
(2,087)
24%
(2,587)
(3,207)
(3,976)
(4,929)
(6,110)
(7,575)
12ㅤ% Change
-
28%
31.7%
54.9%
30.5%
20.8%
33.3%
8.3%
(18.9)%
33.2%
33.6%
24% A
24%
24%
24%
24%
24%
24%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1.9
12.6
86.6
(1.5)
(30.7)
(182.1)
(9.3)
(192.5)
598.7
793.9
161.2
55.9%
1,262
1,767
2,452
3,378
4,625
3,482
14Total assets
1,439
1,857
2,451
3,288
4,351
5,571
7,169
9,003
10,378
13,056
15,171
26.6%
19,200
24,299
30,752
38,919
49,255
62,335
15ㅤ% Change
-
29%
32%
34.1%
32.3%
28%
28.7%
25.6%
15.3%
25.8%
16.2%
26.6%
26.6%
26.6%
26.6%
26.6%
26.6%
26.6%
16Total liabilities
907.1
1,173
1,547
2,076
2,728
3,304
4,098
4,799
4,772
5,953
6,500
21.8%
8,226
10,411
13,176
16,675
21,103
26,708
17ㅤ% Of assets
63%
63.2%
63.1%
63.1%
62.7%
59.3%
57.2%
53.3%
46%
45.6%
42.9%
42.9% A
42.9%
42.9%
42.9%
42.9%
42.9%
42.9%
18Shareholders Equity
532.2
683.5
904.5
1,212
1,622
2,267
3,070
4,204
5,605
7,102
8,671
32.2%
10,974
13,888
17,576
22,244
28,152
35,628
19Net Debt
429.4
496.1
485.4
549.1
748.6
993.3
1,057
1,402
954.8
195.8
(199.5)
-
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
980,400
980,400
980,400
980,400
980,400
980,400
980,400
980,400
980,400
980,400
980,400
-
980,400
980,400
980,400
980,400
980,400
980,400
21ㅤ% Change
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
22ROA
8.5%
8.1%
8.7%
9.4%
9.4%
11.6%
11.2%
12.6%
13.5%
11.5%
10.3%
-
11.9%
12.2%
12.4%
12.7%
13%
10.6%
23ROE
23%
22.1%
23.6%
25.4%
25.3%
28.4%
26.2%
26.9%
25.1%
21.2%
18%
-
20.9%
21.3%
21.8%
22.2%
22.7%
18.5%
24Interest coverage
9.5
11.3
8.1
16.6
9.4
27.5
39.1
10.9
12.8
15.6
16.6
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
30
24.4
36.1
30.5
34.4
44
44.7
32.5
32.1
25.3
26
-
-
-
-
-
-
-
27Stock price range
-
-
4-8
8-11
9-16
12-29
24-37
26-39
34-48
30-48
38-56
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
3,677
3,677
7,726
9,392
14,118
28,373
36,010
36,794
45,167
38,216
40,540
27.1%
40,733
44,784
49,241
54,143
59,536
-
29FCF Yield
0.1%
0.3%
1.1%
(0)%
(0.2)%
(0.6)%
(0)%
(0.5)%
1.3%
2.1%
0.4%
22.6%
3.1%
4%
5%
6.2%
7.8%
-
30Average stock price
-
-
5.8
9.5
12.7
20.8
30.8
32.5
41.4
39.2
46.9
29.8%
41.5
45.7
50.2
55.2
60.7
-
31 CEO
MK
Mr. Michal Krauze
MK
Michał Krauze