Loading...

Rawlplug

WSE:RWL
Snowflake Description

Fair value with acceptable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
RWL
WSE
PLN292M
Market Cap
  1. Home
  2. PL
  3. Capital Goods
Company description

Rawlplug S.A. designs, produces, installs, and sells fixings, fasteners, and tools worldwide. The last earnings update was 62 days ago. More info.


Add to Portfolio Compare Print
RWL Share Price and Events
7 Day Returns
-1.5%
WSE:RWL
0.6%
PL Machinery
1.5%
PL Market
1 Year Returns
-3.9%
WSE:RWL
-20.6%
PL Machinery
-5%
PL Market
RWL Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Rawlplug (RWL) -1.5% 3.5% 1.4% -3.9% -11.7% -19%
PL Machinery 0.6% -3.8% -0.3% -20.6% 1.7% -19%
PL Market 1.5% -5.9% -5.4% -5% 8.4% -9.9%
1 Year Return vs Industry and Market
  • RWL outperformed the Machinery industry which returned -20.6% over the past year.
  • RWL outperformed the Market in Poland which returned -5% over the past year.
Price Volatility
RWL
Industry
5yr Volatility vs Market
Related Companies

Value

 Is Rawlplug undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Rawlplug to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Rawlplug.

WSE:RWL Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 14.5%
Perpetual Growth Rate 10-Year PL Government Bond Rate 2.9%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for WSE:RWL
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year PL Govt Bond Rate 2.9%
Equity Risk Premium S&P Global 7.1%
Machinery Unlevered Beta Simply Wall St/ S&P Global 1.05
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.051 (1 + (1- 19%) (105.18%))
1.634
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.63
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.85% + (1.634 * 7.14%)
14.52%

Discounted Cash Flow Calculation for WSE:RWL using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Rawlplug is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

WSE:RWL DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (PLN, Millions) Source Present Value
Discounted (@ 14.52%)
2019 8.00 Analyst x1 6.99
2020 10.90 Analyst x1 8.31
2021 8.46 Est @ -22.38% 5.63
2022 7.21 Est @ -14.81% 4.19
2023 6.52 Est @ -9.51% 3.31
2024 6.14 Est @ -5.8% 2.72
2025 5.95 Est @ -3.21% 2.30
2026 5.86 Est @ -1.39% 1.98
2027 5.86 Est @ -0.12% 1.73
2028 5.90 Est @ 0.77% 1.52
Present value of next 10 years cash flows PLN38.69
WSE:RWL DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= PLN5.90 × (1 + 2.85%) ÷ (14.52% – 2.85%)
PLN52.01
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= PLN52.01 ÷ (1 + 14.52%)10
PLN13.41
WSE:RWL Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= PLN38.69 + PLN13.41
PLN52.09
Equity Value per Share
(PLN)
= Total value / Shares Outstanding
= PLN52.09 / 32.56
PLN1.6
WSE:RWL Discount to Share Price
Calculation Result
Value per share (PLN) From above. PLN1.60
Current discount Discount to share price of PLN8.98
= -1 x (PLN8.98 - PLN1.60) / PLN1.60
-461.3%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Rawlplug is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Rawlplug's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Rawlplug's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
WSE:RWL PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in PLN PLN1.06
WSE:RWL Share Price ** WSE (2019-05-23) in PLN PLN8.98
Poland Machinery Industry PE Ratio Median Figure of 20 Publicly-Listed Machinery Companies 8.22x
Poland Market PE Ratio Median Figure of 463 Publicly-Listed Companies 10.75x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Rawlplug.

WSE:RWL PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= WSE:RWL Share Price ÷ EPS (both in PLN)

= 8.98 ÷ 1.06

8.5x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Rawlplug is overvalued based on earnings compared to the PL Machinery industry average.
  • Rawlplug is good value based on earnings compared to the Poland market.
Price based on expected Growth
Does Rawlplug's expected growth come at a high price?
Raw Data
WSE:RWL PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 8.5x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
10.5%per year
Poland Machinery Industry PEG Ratio Median Figure of 6 Publicly-Listed Machinery Companies 0.89x
Poland Market PEG Ratio Median Figure of 113 Publicly-Listed Companies 0.93x

*Line of best fit is calculated by linear regression .

WSE:RWL PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 8.5x ÷ 10.5%

0.81x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Rawlplug is good value based on expected growth next year.
Price based on value of assets
What value do investors place on Rawlplug's assets?
Raw Data
WSE:RWL PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in PLN PLN12.97
WSE:RWL Share Price * WSE (2019-05-23) in PLN PLN8.98
Poland Machinery Industry PB Ratio Median Figure of 31 Publicly-Listed Machinery Companies 0.81x
Poland Market PB Ratio Median Figure of 689 Publicly-Listed Companies 0.97x
WSE:RWL PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= WSE:RWL Share Price ÷ Book Value per Share (both in PLN)

= 8.98 ÷ 12.97

0.69x

* Primary Listing of Rawlplug.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Rawlplug is good value based on assets compared to the PL Machinery industry average.
X
Value checks
We assess Rawlplug's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Machinery industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Machinery industry average (and greater than 0)? (1 check)
  5. Rawlplug has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Rawlplug expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
10.5%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Rawlplug expected to grow at an attractive rate?
  • Rawlplug's earnings growth is expected to exceed the low risk savings rate of 2.9%.
Growth vs Market Checks
  • Rawlplug's earnings growth is expected to exceed the Poland market average.
  • Rawlplug's revenue growth is positive but not above the Poland market average.
Annual Growth Rates Comparison
Raw Data
WSE:RWL Future Growth Rates Data Sources
Data Point Source Value (per year)
WSE:RWL Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 10.5%
WSE:RWL Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 2.8%
Poland Machinery Industry Earnings Growth Rate Market Cap Weighted Average 3.6%
Poland Machinery Industry Revenue Growth Rate Market Cap Weighted Average 1.8%
Poland Market Earnings Growth Rate Market Cap Weighted Average 10.1%
Poland Market Revenue Growth Rate Market Cap Weighted Average 5.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
WSE:RWL Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in PLN Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
WSE:RWL Future Estimates Data
Date (Data in PLN Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 884 1
2022-12-31 861 1
2021-12-31 835 1
2020-12-31 810 64 43 1
2019-12-31 783 64 41 1
WSE:RWL Past Financials Data
Date (Data in PLN Millions) Revenue Cash Flow Net Income *
2018-12-31 776 50 34
2018-09-30 756 50 32
2018-06-30 739 34 31
2018-03-31 719 39 27
2017-12-31 709 72 28
2017-09-30 689 71 28
2017-06-30 677 77 26
2017-03-31 667 76 29
2016-12-31 675 74 31
2016-09-30 678 78 31
2016-06-30 684 71 31
2016-03-31 686 51 28

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Rawlplug's earnings are expected to grow by 10.5% yearly, however this is not considered high growth (20% yearly).
  • Rawlplug's revenue is expected to grow by 2.8% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
WSE:RWL Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Rawlplug Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

WSE:RWL Future Estimates Data
Date (Data in PLN Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31
2020-12-31 1.30 1.30 1.30 1.00
2019-12-31 1.30 1.30 1.30 1.00
WSE:RWL Past Financials Data
Date (Data in PLN Millions) EPS *
2018-12-31 1.06
2018-09-30 1.00
2018-06-30 0.96
2018-03-31 0.83
2017-12-31 0.85
2017-09-30 0.85
2017-06-30 0.81
2017-03-31 0.90
2016-12-31 0.95
2016-09-30 0.94
2016-06-30 0.95
2016-03-31 0.87

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Rawlplug is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Rawlplug's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Poland market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Poland market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Rawlplug has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Rawlplug performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Rawlplug's growth in the last year to its industry (Machinery).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Rawlplug has delivered over 20% year on year earnings growth in the past 5 years.
  • Rawlplug's 1-year earnings growth exceeds its 5-year average (24.5% vs 21.6%)
  • Rawlplug's earnings growth has not exceeded the PL Machinery industry average in the past year (24.5% vs 94.9%).
Earnings and Revenue History
Rawlplug's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Rawlplug Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

WSE:RWL Past Revenue, Cash Flow and Net Income Data
Date (Data in PLN Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 775.50 34.40 199.49
2018-09-30 756.13 32.40 190.73
2018-06-30 739.45 31.19 186.77
2018-03-31 719.45 26.89 183.45
2017-12-31 708.56 27.64 181.97
2017-09-30 689.30 27.53 179.88
2017-06-30 677.34 26.40 176.40
2017-03-31 666.72 29.40 172.17
2016-12-31 674.93 31.09 170.83
2016-09-30 678.11 30.71 170.39
2016-06-30 683.68 30.97 170.42
2016-03-31 686.02 28.27 171.22
2015-12-31 672.72 20.87 169.03
2015-09-30 661.99 28.59 165.01
2015-06-30 649.37 24.89 162.84
2015-03-31 645.14 14.98 161.23
2014-12-31 639.48 13.99 161.34
2014-09-30 641.21 4.52 161.48
2014-06-30 645.98 5.88 165.41
2014-03-31 640.68 11.57 163.78
2013-12-31 619.72 9.38 163.35
2013-09-30 609.35 5.92 163.53
2013-06-30 607.25 1.53 160.33
2013-03-31 609.93 2.00 164.37
2012-12-31 636.45 10.30 164.02
2012-09-30 655.49 60.89 163.04
2012-06-30 669.36 69.50 161.87

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Rawlplug has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Rawlplug used its assets less efficiently than the PL Machinery industry average last year based on Return on Assets.
  • Rawlplug has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Rawlplug's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Machinery industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Rawlplug has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Rawlplug's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Rawlplug's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Rawlplug is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Rawlplug's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Rawlplug's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.6x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Rawlplug Company Filings, last reported 4 months ago.

WSE:RWL Past Debt and Equity Data
Date (Data in PLN Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 462.36 307.52 48.89
2018-09-30 458.02 309.36 37.63
2018-06-30 446.85 309.13 38.91
2018-03-31 439.07 293.78 32.30
2017-12-31 429.99 255.14 37.39
2017-09-30 435.61 274.16 30.36
2017-06-30 420.98 282.55 28.64
2017-03-31 422.65 286.32 24.88
2016-12-31 421.31 263.08 33.68
2016-09-30 415.18 270.64 21.45
2016-06-30 408.51 278.61 24.22
2016-03-31 401.68 264.14 20.92
2015-12-31 393.63 252.83 23.69
2015-09-30 392.29 269.74 27.37
2015-06-30 380.64 269.94 20.15
2015-03-31 379.05 255.17 16.73
2014-12-31 377.31 256.28 28.69
2014-09-30 367.87 259.34 20.74
2014-06-30 358.23 250.51 19.55
2014-03-31 368.30 242.11 14.45
2013-12-31 367.14 223.88 12.89
2013-09-30 377.16 228.06 20.14
2013-06-30 371.76 229.91 12.07
2013-03-31 360.52 239.54 10.99
2012-12-31 356.58 226.28 16.15
2012-09-30 371.37 247.04 19.49
2012-06-30 370.63 251.16 12.93
  • Rawlplug's level of debt (66.5%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (61% vs 66.5% today).
  • Debt is not well covered by operating cash flow (16.1%, less than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 9.4x coverage).
X
Financial health checks
We assess Rawlplug's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Rawlplug has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Rawlplug's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
3.67%
Current annual income from Rawlplug dividends. Estimated to be 3.9% next year.
If you bought PLN2,000 of Rawlplug shares you are expected to receive PLN73 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Rawlplug's pays a higher dividend yield than the bottom 25% of dividend payers in Poland (2.82%).
  • Rawlplug's dividend is below the markets top 25% of dividend payers in Poland (7.86%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
WSE:RWL Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Poland Machinery Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 8.1%
Poland Market Average Dividend Yield Market Cap Weighted Average of 200 Stocks 4.2%
Poland Minimum Threshold Dividend Yield 10th Percentile 1.4%
Poland Bottom 25% Dividend Yield 25th Percentile 2.8%
Poland Top 25% Dividend Yield 75th Percentile 7.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

WSE:RWL Future Dividends Estimate Data
Date (Data in PLN) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31
2020-12-31 0.40 1.00
2019-12-31 0.30 1.00
WSE:RWL Past Annualized Dividends Data
Date (Data in PLN) Dividend per share (annual) Avg. Yield (%)
2019-03-22 0.330 3.774
2018-05-15 0.330 3.752
2018-03-23 0.330 3.453
2017-03-21 0.330 3.020
2016-03-18 0.330 3.239
2015-05-15 0.330 3.952
2015-03-23 0.330 3.926
2014-11-14 0.330 4.868
2014-09-01 0.330 4.286
2014-05-16 0.330 3.449
2014-03-25 0.330 2.968
2014-03-21 0.330 3.126
2013-11-14 0.000 0.000
2013-08-23 0.000 0.000
2013-05-15 0.000 0.000
2013-04-12 0.000 0.000
2013-03-01 0.000 0.000
2012-05-15 0.330 3.431
2012-04-10 0.330 2.538

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Rawlplug has been paying a dividend for less than 10 years and during this time payments have been volatile (annual drop of over 20%).
  • Rawlplug has only been paying a dividend for 7 years, and since then there has been no growth.
Current Payout to shareholders
What portion of Rawlplug's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (3.2x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (2.8x coverage).
X
Income/ dividend checks
We assess Rawlplug's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.4%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Rawlplug afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Rawlplug has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Rawlplug's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Radoslaw Koelner
COMPENSATION PLN0
TENURE AS CEO 20.3 years
CEO Bio

Mr. Radoslaw Koelner has been President and Member of Management Board at Rawlplug Spolka Akcyjna (Koelner SA) since 1999. Mr. Koelner has been a Member of Supervisory Board at Rotopino.pl Spólka Akcyjna since May 13, 2013. He served as a Member of the Supervisory Board at TIM Spolka Akcyjna. He holds a degree in Political Science from the University of Wroclaw.

CEO Compensation
  • Radoslaw's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Radoslaw's remuneration is higher than average for companies of similar size in Poland.
Management Team

Radoslaw Koelner

TITLE
President of Management Board
TENURE
20.3 yrs

Piotr Kopydlowski

TITLE
VP of the Management Board & CFO

Anna Piotrowska-Kus

TITLE
Chief Accountant
Board of Directors

Krystyna Koelner

TITLE
Chairman of the Supervisory Board

Tomasz Mogilski

TITLE
Deputy Chairman of the Supervisory Board

Zbigniew Pamula

TITLE
Member of the Supervisory Board

Zbigniew Szczypinski

TITLE
Member of the Supervisory Board

Zbigniew Stabiszewski

TITLE
Member of Supervisory Board

Wojciech Heydel

TITLE
Member of Supervisory Board

Janusz Pajka

TITLE
Member of Supervisory Board
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (PLN) Value (PLN)
X
Management checks
We assess Rawlplug's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Rawlplug has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Did You Manage To Avoid Rawlplug's (WSE:RWL) 24% Share Price Drop?

One imperfect but simple way to consider how the market perception of a company has shifted is to compare the change in the earnings per share (EPS) with the share price movement. … Because of the sharp contrast between the EPS growth rate and the share price growth, we're inclined to look to other metrics to understand the changing market sentiment around the stock. … In contrast to the share price, revenue has actually increased by 3.6% a year in the five year period.

Simply Wall St -

Should You Buy Rawlplug S.A. (WSE:RWL) For Its Dividend?

A large part of investment returns can be generated by dividend-paying stock given their role in compounding returns over time. … Let's dig deeper into whether Rawlplug should have a place in your portfolio. … 5 questions to ask before buying a dividend stock

Simply Wall St -

Here's What Rawlplug S.A.'s (WSE:RWL) P/E Is Telling Us

This article is for investors who would like to improve their understanding of price to earnings ratios (P/E ratios). … We'll look at Rawlplug S.A.'s (WSE:RWL) P/E ratio and reflect on what it tells us about the company's share price. … Price to Earnings Ratio = Share Price ÷ Earnings per Share (EPS)

Simply Wall St -

What does Rawlplug S.A.'s (WSE:RWL) Balance Sheet Tell Us About Its Future?

Help shape the future of investing tools and receive a $20 prize! … Investors are always looking for growth in small-cap stocks like Rawlplug S.A. … However, an important fact which most ignore is: how financially healthy is the business?

Simply Wall St -

What Type Of Shareholder Owns Rawlplug S.A.'s (WSE:RWL)?

Generally speaking, as a company grows, institutions will increase their ownership. … Conversely, insiders often decrease their ownership over time. … Rawlplug is a smaller company with a market capitalization of zł293m, so it may still be flying under the radar of many institutional investors.

Simply Wall St -

Should You Worry About Rawlplug S.A.’s (WSE:RWL) ROCE?

In particular, we'll consider its Return On Capital Employed (ROCE), as that can give us insight into how profitably the company is able to employ capital in its business. … Return On Capital Employed (ROCE): What is it? … ROCE measures the 'return' (pre-tax profit) a company generates from capital employed in its business.

Simply Wall St -

Have You Considered This Before Investing In Rawlplug SA (WSE:RWL)?

I will take you through Rawlplug’s cash flow health and the risk-return concept based on the stock’s cash flow yield, using the most recent financial data. … Free cash flow (FCF) is the amount of cash Rawlplug has left after it pays off its expenses, including its net capital expenditures, which is what the company needs to spend each year to maintain or grow its business operations. … The two ways to assess whether Rawlplug’s FCF is sufficient, is to compare the FCF yield to the market index yield, as well as determine whether the top-line operating cash flows will continue to grow

Simply Wall St -

What does Rawlplug SA's (WSE:RWL) Balance Sheet Tell Us About Its Future?

While small-cap stocks, such as Rawlplug SA (WSE:RWL) with its market cap of zł303m, are popular for their explosive growth, investors should also be aware of their balance sheet to judge whether the company can survive a downturn. … since poor capital management may bring about bankruptcies, … I believe these basic checks tell most of the story you need to know.

Simply Wall St -

Does Rawlplug SA's (WSE:RWL) P/E Ratio Signal A Buying Opportunity?

This article is for investors who would like to improve their understanding of price to earnings ratios (P/E ratios). … Rawlplug has a price to earnings ratio of 8.56, based on the last twelve months. … Price to Earnings Ratio = Price per Share ÷ Earnings per Share (EPS)

Simply Wall St -

Is Rawlplug SA's (WSE:RWL) CEO Overpaid Relative To Its Peers?

How Does Radoslaw Koelner's Compensation Compare With Similar Sized Companies. … We examined a group of similar sized companies, with market capitalizations of below zł752m. … Thus we can conclude that Radoslaw Koelner receives more in total compensation than the median of a group of companies in the same market, and of similar size to Rawlplug SA

Simply Wall St -

Company Info

Description

Rawlplug S.A. designs, produces, installs, and sells fixings, fasteners, and tools worldwide. It offers bonded anchors, including injection cartridges systems, cartridge free systems, glass capsules, and accessories; mechanical anchors, such as heavy duty expansion, shield, throughbolts, internally threaded, screw, and accessories; lightweight fixings; facade and roofing insulation fixings; passive fire protection system; foams, sealants, and adhesives; fasteners; direct fastening systems; power tool accessories; and stapling tacking gluing. The company also provides point of sale system components; and labelling and packaging services. It also offers technical advisory, design, and site testing services, as well as EasyFix calculation software. Rawlplug S.A. markets its products under the Rawlplug brand. The company was formerly known as Koelner S.A. and changed its name to Rawlplug S.A. in 2013. Rawlplug S.A. was founded in 1982 and is headquartered in Wroclaw, Poland. Rawlplug S.A. is a subsidiary of Amicus Sp ZOO.

Details
Name: Rawlplug S.A.
RWL
Exchange: WSE
Founded: 1982
PLN292,388,800
32,560,000
Website: http://www.rawlplug.com
Address: Rawlplug S.A.
ul. Kwidzynska 6c,
Wroclaw,
51-416,
Poland
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
WSE RWL Bearer Shares Warsaw Stock Exchange PL PLN 30. Nov 2004
LSE 0O9I Bearer Shares London Stock Exchange GB PLN 30. Nov 2004
Number of employees
Current staff
Staff numbers
0
Rawlplug employees.
Industry
Industrial Machinery
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/23 20:32
End of day share price update: 2019/05/23 00:00
Last estimates confirmation: 2019/03/22
Last earnings filing: 2019/03/22
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.