Orlen S.A.

WSE:PKN 주식 리포트

시가총액: zł166.4b

Orlen 향후 성장

Future 기준 점검 2/6

Orlen 의 수익은 연간 1.1% 감소할 것으로 예상되는 반면, 연간 수익은 15.3% 로 증가할 것으로 예상됩니다. EPS는 연간 20.4% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 8.4% 로 예상됩니다.

핵심 정보

15.3%

이익 성장률

20.35%

EPS 성장률

Oil and Gas 이익 성장6.4%
매출 성장률-1.1%
향후 자기자본이익률8.42%
애널리스트 커버리지

Good

마지막 업데이트20 May 2026

최근 향후 성장 업데이트

Recent updates

내러티브 업데이트 • May 10

PKN: Future Returns Will Depend On Risky Energa Recapitalisation Plan

Analysts have lifted their fair value estimate for Orlen to PLN 127.33 from PLN 119.22, citing updated assumptions on revenue growth, profit margins and future P/E, supported by recent research that has taken a more positive stance on the stock. Analyst Commentary Bullish Takeaways Bullish analysts view the higher fair value estimate of PLN 127.33 as support for a more constructive stance on the stock, arguing that current pricing does not fully reflect updated assumptions on revenue and margins.
내러티브 업데이트 • Apr 26

PKN: Future Returns Will Hinge On Energa Integration And Margin Resilience

Analysts have adjusted their PLN price targets on Orlen only slightly, with a modest recalibration in discount rate, revenue growth, profit margin and future P/E assumptions that reflects a mixed set of recent views, including a more positive stance from UBS and a more cautious one from Oddo BHF. Analyst Commentary Recent research on Orlen points to a split in opinion, with some analysts turning more optimistic and others taking a more cautious stance.
내러티브 업데이트 • Apr 06

PKN: Future Returns Will Likely Soften As Margin Resilience Proves Overstated

Analysts have raised their Orlen price target from PLN 114.33 to about PLN 119.22, reflecting updated assumptions on fair value, slightly higher profit margins and a marginally richer future P/E multiple, with recent research including both an upgrade and a downgrade informing the new view. Analyst Commentary Bullish Takeaways Bullish analysts link their upgrade to a view that current valuation leaves some room for the shares to move closer to their refreshed fair value assumptions, anchored around the PLN 119.22 target.
새로운 내러티브 • Mar 26

Regulated Energy Projects And LNG Expansion Will Support A Stronger Long Term Outlook

Catalysts About Orlen Orlen is an integrated energy and fuels group active in upstream, refining, petrochemicals, power generation, retail and gas trading. What are the underlying business or industry changes driving this perspective?
내러티브 업데이트 • Mar 22

PKN: Future Returns Will Likely Soften As Margin Assumptions Prove Fragile

Analysts have lifted their fair value estimate for Orlen from PLN 95.58 to PLN 114.33, citing updated assumptions on revenue growth, profit margins and future P/E, as well as a mix of recent bullish and bearish Street calls. Analyst Commentary Bullish Takeaways Bullish analysts link the higher fair value estimate of PLN 114.33 to expectations that Orlen can sustain healthier profit margins than previously assumed.
새로운 내러티브 • Mar 11

Large CapEx And Refining Margin Normalization Will Pressure Long Term Earnings Outlook

Catalysts About Orlen Orlen is an integrated energy and fuels group active in upstream, refining, petrochemicals, power generation and retail across several European markets. What are the underlying business or industry changes driving this perspective?
내러티브 업데이트 • Mar 06

PKN: Future Returns Will Likely Soften As Execution Risks Intensify

Analysts have raised their fair value estimate for Orlen to PLN 95.58 from PLN 93.28, citing updated assumptions on revenue growth, profit margins and future P/E, even as some recent research has turned more cautious on the shares. Analyst Commentary Bullish Takeaways Bullish analysts point to the higher fair value estimate of PLN 95.58 as support for their view that current pricing may not fully reflect the updated revenue and margin assumptions built into their models.
내러티브 업데이트 • Feb 19

PKN: Future Returns Will Likely Weaken As Margin Risks Intensify

Analysts have nudged their fair value estimate for Orlen up from PLN 91.47 to PLN 93.28, citing slightly firmer profit margin assumptions and a modestly higher future P/E, even as at least one recent report has turned more cautious on the shares. Analyst Commentary Bullish Takeaways Bullish analysts view the higher fair value estimate of PLN 93.28 as support for the idea that current pricing may not fully reflect Orlen's earnings power under the updated profit margin assumptions.
분석 기사 • Feb 07

Why We're Not Concerned About Orlen S.A.'s (WSE:PKN) Share Price

With a price-to-earnings (or "P/E") ratio of 20x Orlen S.A. ( WSE:PKN ) may be sending very bearish signals at the...
내러티브 업데이트 • Feb 05

PKN: Future Returns Will Likely Weaken As Earnings Multiple Compresses

Analysts have lifted their fair value estimate for Orlen from €87.31 to €91.47 per share, citing updated assumptions around a smaller revenue decline, a slightly higher profit margin and a lower future P/E multiple, even as at least one firm has turned more cautious on the shares. Analyst Commentary Bullish Takeaways Bullish analysts highlight the updated view on a smaller revenue decline as a support for the higher fair value estimate of €91.47 per share, seeing this as a sign that the earnings base used in their models may be more resilient than previously assumed.
내러티브 업데이트 • Jan 22

PKN: Future Returns Will Likely Lag As P/E Stays Elevated

Analysts have kept their target price for Orlen broadly in line with prior levels, citing relatively unchanged fair value at 87.31, a stable 9.24% discount rate, and only small tweaks to assumptions around revenue trends, profit margin and future P/E of 12.05x. Valuation Changes Fair Value: Fair value per share is unchanged at PLN 87.31.
내러티브 업데이트 • Jan 08

PKN: Future Returns Will Likely Disappoint As Earnings Multiple Stays Elevated

Analysts have kept their price target for Orlen unchanged at €87.31, reflecting steady assumptions on fair value, discount rate, revenue growth, profit margin and future P/E, with no new Street research prompting a revision. Valuation Changes Fair Value: Fair value per share remains unchanged at €87.31, with no adjustment to the underlying model inputs.
분석 기사 • Jan 04

An Intrinsic Calculation For Orlen S.A. (WSE:PKN) Suggests It's 26% Undervalued

Key Insights The projected fair value for Orlen is zł136 based on Dividend Discount Model Orlen's zł101 share price...
내러티브 업데이트 • Dec 18

PKN: Future Returns Will Remain Balanced As Revenue And Margins Slightly Weaken

Analysts have modestly adjusted their price target on Orlen higher to reflect a fair value of $87.31 per share, as they reiterate stable discount rate, revenue growth, profit margin and future P E assumptions. What's in the News Orlen S.A. has scheduled a Special or Extraordinary Shareholders Meeting for November 13, 2025, at 11:00 Central European Standard Time to address key corporate matters requiring shareholder approval (Key Developments).
분석 기사 • Dec 17

Returns At Orlen (WSE:PKN) Are On The Way Up

Finding a business that has the potential to grow substantially is not easy, but it is possible if we look at a few key...
내러티브 업데이트 • Dec 04

PKN: Earnings Multiple Will Rise As Revenue And Margins Slightly Weaken

Analysts have nudged their price target on Orlen higher to approximately $87.31 from about $85.86, citing a modestly richer future earnings multiple that more than offsets slightly weaker revenue growth and profit margin expectations. What's in the News Orlen S.A. has scheduled a Special and Extraordinary Shareholders Meeting for November 13, 2025, at 11:00 Central European Standard Time.
분석 기사 • Nov 29

Orlen (WSE:PKN) Is Posting Promising Earnings But The Good News Doesn’t Stop There

Despite posting healthy earnings, Orlen S.A.'s ( WSE:PKN ) stock has been quite weak. Our analysis suggests that there...
내러티브 업데이트 • Nov 20

PKN: Profit Margins Will Improve While Revenue Decline Persists Through 2025 Shareholder Meeting

Narrative Update on Orlen: Analyst Price Target Change Analysts have slightly raised their price target for Orlen from PLN 85.63 to PLN 85.86, citing improved profit margin expectations and a modest adjustment to the discount rate. What's in the News Orlen S.A. has scheduled a Special/Extraordinary Shareholders Meeting for November 13, 2025, at 11:00 Central European Standard Time (Key Developments).
내러티브 업데이트 • Nov 05

PKN: Profit Margins Will Improve Despite Weakening Revenue Outlook By Shareholder Meeting

Analysts have raised their fair value estimate for Orlen from PLN 83.86 to PLN 85.63, citing improved profit margin forecasts and a slightly higher future price-to-earnings expectation. This adjustment comes despite a modest downward revision in revenue growth outlook.
분석 기사 • Oct 28

Orlen (WSE:PKN) Takes On Some Risk With Its Use Of Debt

Warren Buffett famously said, 'Volatility is far from synonymous with risk.' When we think about how risky a company...
내러티브 업데이트 • Oct 22

Analysts Maintain Orlen Price Target as Valuation Metrics Remain Stable Ahead of Shareholder Meeting

Analysts have maintained Orlen's price target at PLN 83.86, citing consistent expectations for future profitability and revenue growth in spite of industry headwinds. What's in the News Orlen S.A. will hold a Special/Extraordinary Shareholders Meeting on October 28, 2025, at 11:00 Central European Standard Time (Key Developments).
내러티브 업데이트 • Oct 08

Renewable Energy Focus And Funding Diversification Will Improve Future Performance

Analysts have raised their price target for Orlen from PLN 80.08 to PLN 83.86. This update cites an improved fair value assessment and a modest increase in projected profit margins, even though revenue growth expectations are slightly lower.
분석 기사 • Oct 01

Orlen S.A.'s (WSE:PKN) Intrinsic Value Is Potentially 42% Above Its Share Price

Key Insights The projected fair value for Orlen is zł123 based on Dividend Discount Model Orlen is estimated to be 30...
내러티브 업데이트 • Sep 23

Renewable Energy Focus And Funding Diversification Will Improve Future Performance

Despite a further deterioration in consensus revenue growth forecasts, Orlen’s net profit margin has improved, supporting a modest increase in analyst fair value to PLN80.08. What's in the News Orlen will not acquire all or part of GA Polyolefins shares, but remains open to further discussions on asset utilization.
분석 기사 • Sep 13

Orlen (WSE:PKN) Might Have The Makings Of A Multi-Bagger

If we want to find a potential multi-bagger, often there are underlying trends that can provide clues. Firstly, we'd...
분석 기사 • May 30

Some May Be Optimistic About Orlen's (WSE:PKN) Earnings

Soft earnings didn't appear to concern Orlen S.A.'s ( WSE:PKN ) shareholders over the last week. We did some digging...
User avatar
새로운 내러티브 • Jan 19

Operations Diversification And Retail Expansion Will Build Future Resilience

Diversified operations and strategic investments aim to stabilize Orlen's revenue and boost capital efficiency and net margins.

이익 및 매출 성장 예측

WSE:PKN - 애널리스트 향후 추정치 및 과거 재무 데이터 (PLN Millions)
날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수
12/31/2028279,40614,5647,23035,9798
12/31/2027281,01915,4172,56136,9889
12/31/2026296,69819,0592,90238,3848
12/31/2025267,8272,53117,28947,220N/A
9/30/2025270,3996,43015,15344,878N/A
6/30/2025277,3284,51716,10645,232N/A
3/31/2025286,1792,97011,23940,706N/A
12/31/2024294,8862,8265,69736,634N/A
9/30/2024317,3803,99226531,335N/A
6/30/2024328,9018,331-4,79928,808N/A
3/31/2024338,42014,376-4,59729,984N/A
12/31/2023371,91620,9225,72741,914N/A
9/30/2023380,56338,56616,95152,373N/A
6/30/2023374,02148,68424,32154,848N/A
3/31/2023352,79646,23128,99055,640N/A
12/31/2022282,41539,67712,40232,638N/A
9/30/2022217,08025,2021,85917,083N/A
6/30/2022180,60713,432-6712,849N/A
3/31/2022152,22612,047-1,25910,035N/A
12/31/2021131,34111,1222,07013,295N/A
9/30/2021113,6026,9794,51114,437N/A
6/30/2021101,0784,7212,45912,350N/A
3/31/202188,6656,84484110,575N/A
12/31/202086,1802,755-3267,247N/A
9/30/202090,5053,3404137,274N/A
6/30/202095,8163,9552,5638,506N/A
3/31/2020108,0341,2073,8098,658N/A
12/31/2019111,2034,3004,8699,319N/A
9/30/2019113,1234,424N/A7,155N/A
6/30/2019114,2385,221N/A7,276N/A
3/31/2019111,7115,363N/A5,661N/A
12/31/2018109,7065,556N/A4,980N/A
9/30/2018105,0206,440N/A6,822N/A
6/30/201899,4065,980N/A6,273N/A
3/31/201895,7305,777N/A7,887N/A
12/31/201795,3646,655N/A8,050N/A
9/30/201793,5326,853N/A9,712N/A
6/30/201789,8856,777N/A8,806N/A
3/31/201786,2156,844N/A7,077N/A
12/31/201679,5535,261N/A9,331N/A
9/30/201676,7383,391N/A8,351N/A
6/30/201679,1232,659N/A6,386N/A
3/31/201684,5442,418N/A7,301N/A
12/31/201588,3362,837N/A5,354N/A
9/30/201593,1511,702N/A4,199N/A
6/30/201598,8431,445N/A6,231N/A

애널리스트 향후 성장 전망

수입 대 저축률: PKN 의 연간 예상 수익 증가율(15.3%)이 saving rate(5.3%)보다 높습니다.

수익 vs 시장: PKN 의 연간 수익(15.3%)이 Polish 시장(12.2%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 수익: PKN 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.

수익 대 시장: PKN 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -1.1%).

고성장 매출: PKN 의 수익은 향후 3년 동안 감소할 것으로 예상됩니다(연간 -1.1%).

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: PKN의 자본 수익률은 3년 후 8.4%로 낮을 것으로 예상됩니다.

성장 기업 찾아보기

7D

1Y

7D

1Y

7D

1Y

기업 분석 및 재무 데이터 상태

데이터최종 업데이트 (UTC 시간)
기업 분석2026/05/22 14:23
종가2026/05/22 00:00
수익2025/12/31
연간 수익2025/12/31

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지데이터기간미국 소스 예시 *
기업 재무제표10년
  • 손익계산서
  • 현금흐름표
  • 대차대조표
분석가 컨센서스 추정치+3년
  • 재무 예측
  • 분석가 목표주가
시장 가격30년
  • 주가
  • 배당, 분할 및 기타 조치
지분 구조10년
  • 주요 주주
  • 내부자 거래
경영진10년
  • 리더십 팀
  • 이사회
주요 개발10년
  • 회사 공시

* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.

Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

Orlen S.A.는 21명의 분석가가 다루고 있습니다. 이 중 9명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가기관
Robert BateBarclays
Yuriy KukhtanychBerenberg
Kamil KliszczBiuro maklerskie mBanku