25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

REMAK SA
Buy, Hold or Sell?

Let's analyze Remak together

I guess you are interested in REMAK SA. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of REMAK SA. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about REMAK SA

I send you an email if I find something interesting about REMAK SA.

1. Quick Overview

1.1. Quick analysis of Remak (30 sec.)










1.2. What can you expect buying and holding a share of Remak? (30 sec.)

How much money do you get?

How much money do you get?
zł0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
zł23.99
Expected worth in 1 year
zł31.21
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
zł7.22
Return On Investment
60.7%

For what price can you sell your share?

Current Price per Share
zł11.90
Expected price per share
zł11.45 - zł12.80
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Remak (5 min.)




Live pricePrice per Share (EOD)
zł11.90
Intrinsic Value Per Share
zł-153.98 - zł41.98
Total Value Per Share
zł-129.99 - zł65.97

2.2. Growth of Remak (5 min.)




Is Remak growing?

Current yearPrevious yearGrowGrow %
How rich?$17.8m$16.5m$1.3m7.5%

How much money is Remak making?

Current yearPrevious yearGrowGrow %
Making money$1.3m$597.9k$740.9k55.3%
Net Profit Margin2.6%1.3%--

How much money comes from the company's main activities?

2.3. Financial Health of Remak (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#649 / 730

Most Revenue
#421 / 730

Most Profit
#461 / 730

Most Efficient
#467 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Remak?

Welcome investor! Remak's management wants to use your money to grow the business. In return you get a share of Remak.

First you should know what it really means to hold a share of Remak. And how you can make/lose money.

Speculation

The Price per Share of Remak is zł11.90. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Remak.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Remak, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is zł23.99. Based on the TTM, the Book Value Change Per Share is zł1.81 per quarter. Based on the YOY, the Book Value Change Per Share is zł0.80 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is zł0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Remak.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.453.8%0.453.8%0.201.7%0.736.1%0.635.3%
Usd Book Value Change Per Share0.453.8%0.453.8%0.201.7%0.736.1%0.595.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.453.8%0.453.8%0.201.7%0.736.1%0.595.0%
Usd Price Per Share3.54-3.54-3.15-3.05-3.17-
Price to Earnings Ratio7.93-7.93-15.82-6.60-7.19-
Price-to-Total Gains Ratio7.89-7.89-15.79-6.60-8.66-
Price to Book Ratio0.59-0.59-0.57-0.63-3.22-
Price-to-Total Gains Ratio7.89-7.89-15.79-6.60-8.66-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.95477
Number of shares338
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.450.73
Usd Total Gains Per Share0.450.73
Gains per Quarter (338 shares)151.54246.95
Gains per Year (338 shares)606.17987.81
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
106065960988978
2012121202019761966
3018181808029632954
4024252414039513942
5030313020049394930
6036373626059275918
7042434232069156906
8048494838079037894
9054555444088908882
10060626050098789870

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%14.02.00.087.5%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%13.03.00.081.3%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%0.00.010.00.0%2.00.014.012.5%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%14.02.00.087.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of REMAK SA compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.8061.8060%0.804+124%2.943-39%2.394-25%
Book Value Per Share--23.99123.9910%22.185+8%19.705+22%12.018+100%
Current Ratio--1.4251.4250%1.683-15%1.382+3%1.152+24%
Debt To Asset Ratio--0.6030.6030%0.554+9%0.672-10%0.781-23%
Debt To Equity Ratio--1.5171.5170%1.242+22%2.444-38%6.509-77%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value---66416000.000-66416000.0000%-44570000.000-33%-67306200.000+1%-58598400.000-12%
Eps--1.7971.7970%0.803+124%2.942-39%2.542-29%
Ev To Ebitda Ratio--infinfnan%-4.350nan%infnan%infnan%
Ev To Sales Ratio---0.317-0.3170%-0.241-24%-0.250-21%-0.265-16%
Free Cash Flow Per Share---1.082-1.0820%-3.692+241%1.758-162%1.048-203%
Free Cash Flow To Equity Per Share---1.082-1.0820%-4.192+287%0.837-229%-0.008-99%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--41.978--------
Intrinsic Value_10Y_min---153.983--------
Intrinsic Value_1Y_max--2.291--------
Intrinsic Value_1Y_min---6.652--------
Intrinsic Value_3Y_max--8.344--------
Intrinsic Value_3Y_min---27.707--------
Intrinsic Value_5Y_max--16.156--------
Intrinsic Value_5Y_min---57.064--------
Market Cap35700000.000-20%42750000.00042750000.0000%38100000.000+12%36870000.000+16%38289000.000+12%
Net Profit Margin--0.0260.0260%0.013+98%0.033-22%0.037-30%
Operating Margin----0%0.086-100%0.048-100%0.055-100%
Operating Ratio--1.8201.8200%1.756+4%1.286+42%1.115+63%
Pb Ratio0.496-20%0.5940.5940%0.572+4%0.630-6%3.218-82%
Pe Ratio6.621-20%7.9287.9280%15.822-50%6.605+20%7.191+10%
Price Per Share11.900-20%14.25014.2500%12.700+12%12.290+16%12.763+12%
Price To Free Cash Flow Ratio-10.995+16%-13.166-13.1660%-3.440-74%-3.431-74%-3.163-76%
Price To Total Gains Ratio6.590-20%7.8927.8920%15.789-50%6.596+20%8.658-9%
Quick Ratio--0.7070.7070%1.009-30%0.996-29%0.838-16%
Return On Assets--0.0300.0300%0.016+84%0.044-32%0.052-43%
Return On Equity--0.0750.0750%0.036+107%0.167-55%0.401-81%
Total Gains Per Share--1.8061.8060%0.804+124%2.943-39%2.394-25%
Usd Book Value--17870895.90017870895.9000%16525854.800+8%14678304.160+22%8951910.240+100%
Usd Book Value Change Per Share--0.4480.4480%0.200+124%0.731-39%0.594-25%
Usd Book Value Per Share--5.9575.9570%5.509+8%4.893+22%2.984+100%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value---16491092.800-16491092.8000%-11066731.000-33%-16712129.460+1%-14549982.720-12%
Usd Eps--0.4460.4460%0.199+124%0.731-39%0.631-29%
Usd Free Cash Flow---806230.100-806230.1000%-2749922.500+241%1309732.840-162%780605.540-203%
Usd Free Cash Flow Per Share---0.269-0.2690%-0.917+241%0.437-162%0.260-203%
Usd Free Cash Flow To Equity Per Share---0.269-0.2690%-1.041+287%0.208-229%-0.002-99%
Usd Market Cap8864310.000-20%10614825.00010614825.0000%9460230.000+12%9154821.000+16%9507158.700+12%
Usd Price Per Share2.955-20%3.5383.5380%3.153+12%3.052+16%3.169+12%
Usd Profit--1338833.6001338833.6000%597906.400+124%2191744.100-39%1893262.670-29%
Usd Revenue--52085891.00052085891.0000%45988139.600+13%64007171.280-19%51224736.940+2%
Usd Total Gains Per Share--0.4480.4480%0.200+124%0.731-39%0.594-25%
 EOD+3 -5MRQTTM+0 -0YOY+24 -125Y+14 -2210Y+12 -24

3.3 Fundamental Score

Let's check the fundamental score of REMAK SA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.621
Price to Book Ratio (EOD)Between0-10.496
Net Profit Margin (MRQ)Greater than00.026
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.707
Current Ratio (MRQ)Greater than11.425
Debt to Asset Ratio (MRQ)Less than10.603
Debt to Equity Ratio (MRQ)Less than11.517
Return on Equity (MRQ)Greater than0.150.075
Return on Assets (MRQ)Greater than0.050.030
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of REMAK SA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.114
Ma 20Greater thanMa 5011.898
Ma 50Greater thanMa 10012.446
Ma 100Greater thanMa 20013.438
OpenGreater thanClose12.000
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About REMAK SA

Remak-Energomontaz S.A. engages in modernizing and repairing steam and water boilers in Poland and internationally. It modernizes and erects boilers, including coal, biomass, gas, waste incineration, and HRSG boilers; engages in the installation of power equipment, flue gas desulphurization equipment, electrostatic precipitators, and pipelines; and modernization and assembly of power plants, such as pressure vessels and steam pipelines, as well as repair of pressure equipment. In addition, the company engages in the destructive and non-destructive testing; welding and radiographic works; development of repair technologies; and installation and repair of industrial installation, as well as development of technologies for erection using hydraulic systems for vertical and horizontal transport. Further, it engages in the implementation of tasks related to the construction of high - efficiency cogeneration sources; construction of complex multi-generation systems; erection, overhaul, service, and modernisation of piping and fittings; provision of heat treatment for welded elements in industrial facilities; heating for welding; leasing of qualified personnel; regeneration of heating mats; inspection of and repair of heaters; and calibration of heater recorders, as well as commissioning and optimisation of industrial systems. Additionally, the company offers hydraulic cylinders; and workshop and engineering services, technical consultancy, and diagnostics of machinery. Remak-Energomontaz S.A. was founded in 1970 and is headquartered in Warsaw, Poland.

Fundamental data was last updated by Penke on 2024-11-27 21:34:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Remak earns for each zł1 of revenue.

  • Above 10% is considered healthy but always compare Remak to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 2.6% means that zł0.03 for each zł1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of REMAK SA:

  • The MRQ is 2.6%. The company is making a profit. +1
  • The TTM is 2.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.6%0.0%
TTM2.6%YOY1.3%+1.3%
TTM2.6%5Y3.3%-0.7%
5Y3.3%10Y3.7%-0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%5.6%-3.0%
TTM2.6%5.1%-2.5%
YOY1.3%5.3%-4.0%
5Y3.3%4.7%-1.4%
10Y3.7%4.8%-1.1%
4.3.1.2. Return on Assets

Shows how efficient Remak is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Remak to the Specialty Industrial Machinery industry mean.
  • 3.0% Return on Assets means that Remak generated zł0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of REMAK SA:

  • The MRQ is 3.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.0%TTM3.0%0.0%
TTM3.0%YOY1.6%+1.4%
TTM3.0%5Y4.4%-1.4%
5Y4.4%10Y5.2%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%1.0%+2.0%
TTM3.0%1.0%+2.0%
YOY1.6%1.1%+0.5%
5Y4.4%1.0%+3.4%
10Y5.2%1.1%+4.1%
4.3.1.3. Return on Equity

Shows how efficient Remak is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Remak to the Specialty Industrial Machinery industry mean.
  • 7.5% Return on Equity means Remak generated zł0.07 for each zł1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of REMAK SA:

  • The MRQ is 7.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.5%TTM7.5%0.0%
TTM7.5%YOY3.6%+3.9%
TTM7.5%5Y16.7%-9.2%
5Y16.7%10Y40.1%-23.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ7.5%2.4%+5.1%
TTM7.5%2.1%+5.4%
YOY3.6%2.2%+1.4%
5Y16.7%1.9%+14.8%
10Y40.1%2.2%+37.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of REMAK SA.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Remak is operating .

  • Measures how much profit Remak makes for each zł1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Remak to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated zł0.00  for each zł1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of REMAK SA:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY8.6%-8.6%
TTM-5Y4.8%-4.8%
5Y4.8%10Y5.5%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM-6.8%-6.8%
YOY8.6%6.1%+2.5%
5Y4.8%5.7%-0.9%
10Y5.5%5.3%+0.2%
4.3.2.2. Operating Ratio

Measures how efficient Remak is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are zł1.82 for each zł1 in net sales.

Let's take a look of the Operating Ratio trends of REMAK SA:

  • The MRQ is 1.820. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.820. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.820TTM1.8200.000
TTM1.820YOY1.756+0.064
TTM1.8205Y1.286+0.534
5Y1.28610Y1.115+0.171
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8201.445+0.375
TTM1.8201.366+0.454
YOY1.7561.343+0.413
5Y1.2861.357-0.071
10Y1.1151.197-0.082
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of REMAK SA.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Remak is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.42 means the company has zł1.42 in assets for each zł1 in short-term debts.

Let's take a look of the Current Ratio trends of REMAK SA:

  • The MRQ is 1.425. The company is just able to pay all its short-term debts.
  • The TTM is 1.425. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.425TTM1.4250.000
TTM1.425YOY1.683-0.258
TTM1.4255Y1.382+0.043
5Y1.38210Y1.152+0.230
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4251.695-0.270
TTM1.4251.701-0.276
YOY1.6831.686-0.003
5Y1.3821.721-0.339
10Y1.1521.654-0.502
4.4.3.2. Quick Ratio

Measures if Remak is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Remak to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.71 means the company can pay off zł0.71 for each zł1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of REMAK SA:

  • The MRQ is 0.707. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.707. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.707TTM0.7070.000
TTM0.707YOY1.009-0.302
TTM0.7075Y0.996-0.290
5Y0.99610Y0.838+0.158
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7070.736-0.029
TTM0.7070.813-0.106
YOY1.0090.884+0.125
5Y0.9960.959+0.037
10Y0.8380.970-0.132
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of REMAK SA.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Remak assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Remak to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.60 means that Remak assets are financed with 60.3% credit (debt) and the remaining percentage (100% - 60.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of REMAK SA:

  • The MRQ is 0.603. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.603. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.603TTM0.6030.000
TTM0.603YOY0.554+0.049
TTM0.6035Y0.672-0.070
5Y0.67210Y0.781-0.109
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6030.490+0.113
TTM0.6030.491+0.112
YOY0.5540.506+0.048
5Y0.6720.502+0.170
10Y0.7810.495+0.286
4.5.4.2. Debt to Equity Ratio

Measures if Remak is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Remak to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 151.7% means that company has zł1.52 debt for each zł1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of REMAK SA:

  • The MRQ is 1.517. The company is just able to pay all its debts with equity.
  • The TTM is 1.517. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.517TTM1.5170.000
TTM1.517YOY1.242+0.275
TTM1.5175Y2.444-0.927
5Y2.44410Y6.509-4.065
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5170.960+0.557
TTM1.5170.959+0.558
YOY1.2421.038+0.204
5Y2.4441.075+1.369
10Y6.5091.049+5.460
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every zł1 in earnings Remak generates.

  • Above 15 is considered overpriced but always compare Remak to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 7.93 means the investor is paying zł7.93 for every zł1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of REMAK SA:

  • The EOD is 6.621. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.928. Based on the earnings, the company is underpriced. +1
  • The TTM is 7.928. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD6.621MRQ7.928-1.307
MRQ7.928TTM7.9280.000
TTM7.928YOY15.822-7.894
TTM7.9285Y6.605+1.324
5Y6.60510Y7.191-0.586
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD6.62119.292-12.671
MRQ7.92817.860-9.932
TTM7.92818.989-11.061
YOY15.82218.365-2.543
5Y6.60521.761-15.156
10Y7.19127.709-20.518
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of REMAK SA:

  • The EOD is -10.995. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -13.166. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -13.166. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-10.995MRQ-13.166+2.171
MRQ-13.166TTM-13.1660.000
TTM-13.166YOY-3.440-9.726
TTM-13.1665Y-3.431-9.735
5Y-3.43110Y-3.163-0.269
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-10.9956.529-17.524
MRQ-13.1666.304-19.470
TTM-13.1662.944-16.110
YOY-3.4401.789-5.229
5Y-3.4311.548-4.979
10Y-3.1631.243-4.406
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Remak is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.59 means the investor is paying zł0.59 for each zł1 in book value.

Let's take a look of the Price to Book Ratio trends of REMAK SA:

  • The EOD is 0.496. Based on the equity, the company is cheap. +2
  • The MRQ is 0.594. Based on the equity, the company is cheap. +2
  • The TTM is 0.594. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.496MRQ0.594-0.098
MRQ0.594TTM0.5940.000
TTM0.594YOY0.572+0.022
TTM0.5945Y0.630-0.036
5Y0.63010Y3.218-2.588
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.4962.297-1.801
MRQ0.5942.022-1.428
TTM0.5942.138-1.544
YOY0.5722.216-1.644
5Y0.6302.472-1.842
10Y3.2182.889+0.329
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Tax Provision  1,3852,6884,073-2,2191,854-1381,716-3,454-1,738



6.2. Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in PLN. All numbers in thousands.

Summary
Total Assets181,139
Total Liabilities109,166
Total Stockholder Equity71,973
 As reported
Total Liabilities 109,166
Total Stockholder Equity+ 71,973
Total Assets = 181,139

Assets

Total Assets181,139
Total Current Assets136,023
Long-term Assets45,116
Total Current Assets
Cash And Cash Equivalents 27,121
Net Receivables 67,492
Inventory 11,014
Total Current Assets  (as reported)136,023
Total Current Assets  (calculated)105,627
+/- 30,396
Long-term Assets
Property Plant Equipment 33,593
Intangible Assets 115
Long-term Assets  (as reported)45,116
Long-term Assets  (calculated)33,708
+/- 11,408

Liabilities & Shareholders' Equity

Total Current Liabilities95,465
Long-term Liabilities13,701
Total Stockholder Equity71,973
Total Current Liabilities
Accounts payable 35,713
Other Current Liabilities 1,298
Total Current Liabilities  (as reported)95,465
Total Current Liabilities  (calculated)37,011
+/- 58,454
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt1,637
Long-term Liabilities Other 168
Long-term Liabilities  (as reported)13,701
Long-term Liabilities  (calculated)1,805
+/- 11,896
Total Stockholder Equity
Retained Earnings 5,392
Total Stockholder Equity (as reported)71,973
Total Stockholder Equity (calculated)5,392
+/- 66,581
Other
Capital Stock7,500
Common Stock Shares Outstanding 3,000
Net Invested Capital 71,973
Net Working Capital 40,558
Property Plant and Equipment Gross 67,411



6.3. Balance Sheets Structured

Currency in PLN. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
92,218
103,906
73,360
165,383
130,000
88,928
68,448
86,085
91,701
100,211
192,009
202,926
249,964
165,456
149,226
181,139
181,139149,226165,456249,964202,926192,009100,21191,70186,08568,44888,928130,000165,38373,360103,90692,218
   > Total Current Assets 
73,415
82,090
52,840
137,343
101,857
60,913
44,385
64,459
66,874
75,199
144,954
160,517
220,272
136,629
124,129
136,023
136,023124,129136,629220,272160,517144,95475,19966,87464,45944,38560,913101,857137,34352,84082,09073,415
       Cash And Cash Equivalents 
11,375
18,249
7,147
12,235
28,499
9,879
900
13,601
5,637
3,175
2,196
23,208
64,412
44,634
32,276
27,121
27,12132,27644,63464,41223,2082,1963,1755,63713,6019009,87928,49912,2357,14718,24911,375
       Net Receivables 
0
0
0
0
0
0
34,932
42,536
45,484
44,306
93,650
110,078
135,952
70,311
74,457
67,492
67,49274,45770,311135,952110,07893,65044,30645,48442,53634,932000000
       Inventory 
234
379
125
2,807
621
521
328
249
153
180
3,349
1,509
956
716
2,190
11,014
11,0142,1907169561,5093,3491801532493285216212,807125379234
       Other Current Assets 
61,806
63,462
45,568
122,301
72,737
50,513
43,157
50,609
61,084
71,844
139,409
135,800
154,904
91,279
20,736
0
020,73691,279154,904135,800139,40971,84461,08450,60943,15750,51372,737122,30145,56863,46261,806
   > Long-term Assets 
18,803
21,816
20,520
28,040
28,143
28,015
24,063
21,626
24,827
25,012
47,055
42,409
29,692
28,827
25,097
45,116
45,11625,09728,82729,69242,40947,05525,01224,82721,62624,06328,01528,14328,04020,52021,81618,803
       Property Plant Equipment 
15,895
18,903
18,589
23,577
23,097
20,757
17,869
15,797
16,062
15,440
21,945
21,043
13,396
16,067
14,823
33,593
33,59314,82316,06713,39621,04321,94515,44016,06215,79717,86920,75723,09723,57718,58918,90315,895
       Goodwill 
0
0
0
0
0
0
0
0
0
0
13,764
10,761
7,758
4,755
1,752
0
01,7524,7557,75810,76113,7640000000000
       Intangible Assets 
0
0
0
0
248
163
418
198
8
62
14,245
709
302
135
124
115
11512413530270914,2456281984181632480000
       Accumulated depreciation 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000
       Long-term Assets Other 
110
91
1,894
4,138
91
91
28
28
28
0
10,865
9,896
0
1
0
0
00109,89610,865028282891914,1381,89491110
> Total Liabilities 
58,569
60,898
31,335
116,785
99,389
88,775
65,592
78,681
82,133
82,922
164,174
164,686
195,300
101,313
82,670
109,166
109,16682,670101,313195,300164,686164,17482,92282,13378,68165,59288,77599,389116,78531,33560,89858,569
   > Total Current Liabilities 
55,211
57,355
27,554
112,054
94,182
85,012
61,232
73,933
76,513
75,233
126,983
140,878
186,233
92,390
73,766
95,465
95,46573,76692,390186,233140,878126,98375,23376,51373,93361,23285,01294,182112,05427,55457,35555,211
       Short-term Debt 
0
0
16,224
63,694
17,071
20,140
27,111
15,000
2,204
0
6,297
0
0
0
0
0
000006,29702,20415,00027,11120,14017,07163,69416,22400
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
6,297
0
0
0
0
0
000006,2970000000000
       Accounts payable 
0
0
0
0
38,693
36,150
9,735
12,000
12,260
19,493
53,647
57,001
90,167
46,767
29,689
35,713
35,71329,68946,76790,16757,00153,64719,49312,26012,0009,73536,15038,6930000
       Other Current Liabilities 
55,211
57,355
11,330
48,360
30,863
25,114
22,013
46,933
52,049
50,448
54,960
73,867
75,276
39,841
37,765
1,298
1,29837,76539,84175,27673,86754,96050,44852,04946,93322,01325,11430,86348,36011,33057,35555,211
   > Long-term Liabilities 
3,358
3,543
3,781
4,731
5,207
3,763
4,360
4,748
5,620
7,689
37,191
23,808
9,067
8,923
8,904
13,701
13,7018,9048,9239,06723,80837,1917,6895,6204,7484,3603,7635,2074,7313,7813,5433,358
       Long term Debt Total 
0
0
0
0
0
0
0
27
86
0
1,580
948
378
0
0
0
0003789481,580086270000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
7,234
35,611
22,961
8,689
7,761
8,420
0
08,4207,7618,68922,96135,6117,234000000000
> Total Stockholder Equity
33,649
43,008
42,025
48,598
30,611
153
2,856
7,404
9,568
17,289
27,835
38,240
54,664
64,143
66,556
71,973
71,97366,55664,14354,66438,24027,83517,2899,5687,4042,85615330,61148,59842,02543,00833,649
   Common Stock
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
0
07,5007,5007,5007,5007,5007,5007,5007,5007,5007,5007,5007,5007,5007,5007,500
   Retained Earnings 
4,711
11,906
4,092
6,104
-17,962
-30,450
-7,969
-3,268
-1,229
6,465
10,534
10,650
16,231
9,454
58,217
5,392
5,39258,2179,45416,23110,65010,5346,465-1,229-3,268-7,969-30,450-17,9626,1044,09211,9064,711
   Capital Surplus 0000000000000000
   Treasury Stock0000000000000000
   Other Stockholders Equity 
21,438
23,602
30,433
34,994
41,073
23,103
3,325
3,172
3,297
3,324
9,801
20,090
30,933
47,189
839
0
083947,18930,93320,0909,8013,3243,2973,1723,32523,10341,07334,99430,43323,60221,438



6.4. Balance Sheets

Currency in PLN. All numbers in thousands.




6.5. Cash Flows

Currency in PLN. All numbers in thousands.




6.6. Income Statements

Currency in PLN. All numbers in thousands.