First Time Loading...
G

Grupa Zywiec SA
WSE:ZWC

Watchlist Manager
Grupa Zywiec SA
WSE:ZWC
Watchlist
Price: 481 PLN Market Closed
Updated: May 6, 2024

Intrinsic Value

ZWC's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

Grupa Zywiec SA engages in the manufacture and distribution of alcoholic beverages and carbonated drinks. [ Read More ]

The intrinsic value of one ZWC stock under the Base Case scenario is 553.13 PLN. Compared to the current market price of 481 PLN, Grupa Zywiec SA is Undervalued by 13%.

Key Points:
ZWC Intrinsic Value
Base Case
553.13 PLN
Undervaluation 13%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case

Valuation Backtest
Grupa Zywiec SA

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling ZWC stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Grupa Zywiec SA

Provide an overview of the primary business activities
of Grupa Zywiec SA.

What unique competitive advantages
does Grupa Zywiec SA hold over its rivals?

What risks and challenges
does Grupa Zywiec SA face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Grupa Zywiec SA.

Provide P/S
for Grupa Zywiec SA.

Provide P/E
for Grupa Zywiec SA.

Provide P/OCF
for Grupa Zywiec SA.

Provide P/FCFE
for Grupa Zywiec SA.

Provide P/B
for Grupa Zywiec SA.

Provide EV/S
for Grupa Zywiec SA.

Provide EV/GP
for Grupa Zywiec SA.

Provide EV/EBITDA
for Grupa Zywiec SA.

Provide EV/EBIT
for Grupa Zywiec SA.

Provide EV/OCF
for Grupa Zywiec SA.

Provide EV/FCFF
for Grupa Zywiec SA.

Provide EV/IC
for Grupa Zywiec SA.

What are the Revenue projections
for Grupa Zywiec SA?

How accurate were the past Revenue estimates
for Grupa Zywiec SA?

What are the Net Income projections
for Grupa Zywiec SA?

How accurate were the past Net Income estimates
for Grupa Zywiec SA?

What are the EPS projections
for Grupa Zywiec SA?

How accurate were the past EPS estimates
for Grupa Zywiec SA?

What are the EBIT projections
for Grupa Zywiec SA?

How accurate were the past EBIT estimates
for Grupa Zywiec SA?

Compare the revenue forecasts
for Grupa Zywiec SA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Grupa Zywiec SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Grupa Zywiec SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of Grupa Zywiec SA compared to its peers.

Compare the P/E ratios
of Grupa Zywiec SA against its peers.

Discuss the investment returns and shareholder value creation
comparing Grupa Zywiec SA with its peers.

Analyze the financial leverage
of Grupa Zywiec SA compared to its main competitors.

Show all profitability ratios
for Grupa Zywiec SA.

Provide ROE
for Grupa Zywiec SA.

Provide ROA
for Grupa Zywiec SA.

Provide ROIC
for Grupa Zywiec SA.

Provide ROCE
for Grupa Zywiec SA.

Provide Gross Margin
for Grupa Zywiec SA.

Provide Operating Margin
for Grupa Zywiec SA.

Provide Net Margin
for Grupa Zywiec SA.

Provide FCF Margin
for Grupa Zywiec SA.

Show all solvency ratios
for Grupa Zywiec SA.

Provide D/E Ratio
for Grupa Zywiec SA.

Provide D/A Ratio
for Grupa Zywiec SA.

Provide Interest Coverage Ratio
for Grupa Zywiec SA.

Provide Altman Z-Score Ratio
for Grupa Zywiec SA.

Provide Quick Ratio
for Grupa Zywiec SA.

Provide Current Ratio
for Grupa Zywiec SA.

Provide Cash Ratio
for Grupa Zywiec SA.

What is the historical Revenue growth
over the last 5 years for Grupa Zywiec SA?

What is the historical Net Income growth
over the last 5 years for Grupa Zywiec SA?

What is the current Free Cash Flow
of Grupa Zywiec SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for Grupa Zywiec SA.

Financials

Balance Sheet Decomposition
Grupa Zywiec SA

Current Assets 1B
Cash & Short-Term Investments 6.7m
Receivables 835.7m
Other Current Assets 173m
Non-Current Assets 1.8B
Long-Term Investments 32.2m
PP&E 1.2B
Intangibles 337.3m
Other Non-Current Assets 204.2m
Current Liabilities 1.5B
Accounts Payable 1.4B
Accrued Liabilities 191k
Other Current Liabilities 163.4m
Non-Current Liabilities 976.5m
Long-Term Debt 958.1m
Other Non-Current Liabilities 18.3m
Efficiency

Earnings Waterfall
Grupa Zywiec SA

Revenue
3.7B PLN
Cost of Revenue
-2.7B PLN
Gross Profit
1.1B PLN
Operating Expenses
-840.5m PLN
Operating Income
213.5m PLN
Other Expenses
-78.2m PLN
Net Income
135.2m PLN

Free Cash Flow Analysis
Grupa Zywiec SA

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

ZWC Profitability Score
Profitability Due Diligence

Grupa Zywiec SA's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional ROE
Positive Gross Profit
Positive 3-Year Average ROIC
61/100
Profitability
Score

Grupa Zywiec SA's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

ZWC Solvency Score
Solvency Due Diligence

Grupa Zywiec SA's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Average Altman Z-Score
Long-Term Solvency
Short-Term Solvency
High D/E
29/100
Solvency
Score

Grupa Zywiec SA's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ZWC Price Targets Summary
Grupa Zywiec SA

There are no price targets for ZWC.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

ZWC Price
Grupa Zywiec SA

1M 1M
-
6M 6M
-
1Y 1Y
-
3Y 3Y
+0%
5Y 5Y
+0%
10Y 10Y
+15%
Annual Price Range
481
52w Low
N/A
52w High
N/A
Price Metrics
Average Annual Return 2.27%
Standard Deviation of Annual Returns 5.3%
Max Drawdown -12%
Shares Statistics
Market Capitalization 4.9B PLN
Shares Outstanding 10 271 300
Percentage of Shares Shorted
N/A

ZWC Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Grupa Zywiec SA

Country

Poland

Industry

Beverages

Market Cap

4.9B PLN

Dividend Yield

0%

Description

Grupa Zywiec SA engages in the manufacture and distribution of alcoholic beverages and carbonated drinks. The company is headquartered in Zywiec, Woj. Slaskie and currently employs 1,791 full-time employees. The firm's principal activities include the production and distribution of beer products. Its offering consists of such brands as Zywiec, Heineken, Desperados, Warka, Tatra, Specjal, Strong, Lezajsk and Krolewskie and a portfolio of specialties, which includes foreign beers, such as Paulaner, Murphy’s and Fisher, as well as Polish beers Kaper and Zywiec Porter. Grupa Zywiec SA owns five breweries each in Zywiec, Elblag, Warka, Lezajsk and Cieszyn. In addition, the Company trades and alcoholic and non-alcoholic beverages and runs the Zywiec Brewery Museum. On June 6, 2014, 65.16% stake in the Company's share capital were transferred to Heineken CEE Beteiligungs GmbH.

Contact

WOJ. SLASKIE
Zywiec
ul. Browarna 88
+48338619900.0
http://www.grupazywiec.pl/

IPO

1991-09-24

Employees

1 791

Officers

Pres of the Management Board
Mr. Simon Amor
Member of the Management Board
Mr. Tomasz Klima
Chief Financial Officer
Mr. Piotr Nowakowski

See Also

Discover More
What is the Intrinsic Value of one ZWC stock?

The intrinsic value of one ZWC stock under the Base Case scenario is 553.13 PLN.

Is ZWC stock undervalued or overvalued?

Compared to the current market price of 481 PLN, Grupa Zywiec SA is Undervalued by 13%.