DOCSLIB.ORG

Orange Polska 20151203 Eng

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
Orange Polska 20151203 Eng Thursday, December 03, 2015 | update Orange Polska: buy (reiterated) OPL PW; OPL.WA | TMT, Poland FCFs Show Rebound Potential Current Price PLN 6.50 Contrary to our expectations with respect to the recently-ended Target Price PLN 9.00 LTE spectrum auction that after speculative bidding by NetNet to MCap PLN 10.66bn drive prices up to a point where the auction would have to be Free Float PLN 5.26bn canceled and redone, in the end the Administration Ministry stepped in and brought the auction to a close by effectively turning ADTV (3M) PLN 34.96m it into a tender process despite numerous protests from the bidder. As a result the total bids placed on the 4G frequencies reached Ownership PLN 9.2bn. As the winner of two of the five frequency blocks in the Orange S.A. 50.67% 800 MHz range put up for auction, Orange Polska is due to pay a (f. France Telecom S.A.) total of PLN 3.2bn for the licenses, prompting adjustments to our valuation model formerly based on the assumption of PLN 1.5bn frequency CAPEX. Orange is currently trading at 4.4x 2016E Others 49.33% EV/EBITDA, showing discounts of 35% to the peer group and 31% to the valuation of rival Polkomtel. This is an attractive ratio in our Sector Outlook view given its high FCF yield at 13.0% (similar to 12.8% poffered The value of the Polish telecommunications market by Cyfrowy Polsat and 6.1% European telecoms), relatively low is estimated at PLN 39 billion, including PLN 26bn in mobile telephony at a penetration rate greater debt even after the pricey spectrum bookings (at 1.9x vs. 2.0x than 153%. Fixed-line penetration in 2014 was European telecoms), and the fact that within a few months from 45% (-2.0ppts y/y), and wholesale line rental and completing LTE800 coverage infrastructure it will be able to offer LLU-based line leasing has been on a decline in the widest range of B2B and B2C telecommunications services in 2015. Poland. What is more Orange's current market valuation does not yet price in the high-speed FTTx infrastructure and its potential to Company Profile take away market share from cable operators. Our new price target Orange Polska is the leader in telecommunications of PLN 9.00 for OPL implies upside potential of 38%. services. It had over 23 million customers at the end of 2014, and in 2015 its mobile and fixed-line Even after cut, dividend potential sill above average market shares (in customer numbers) are 27% After its winning bids on LTE spectrum were confirmed in October, Orange and 52%, respectively. In addition Orange controls 30% of the Polish broadband Internet. Finally announced it was reducing the dividend payout ratio to 50% in light of the Orange is the owner of the largest upcoming expenditures. However in the future, even assuming a fall in telecommunications infrastructure in Poland. EBITDA in 2016, since the Company is aiming to achieve a 2018 target debt ratio of 1.7x, we believe it will restore the payout ratio to a higher OPL vs. WIG level (depending on the new net debt/EBITDA target set to be announced in February 2016). By contrast, the rival telecom Cyfrowy Polsat's stated 12.0 2016 year-end net debt/EBITDA target is <2.5x, and its dividend policy is OPL up for a revision. According to our calculations the telecom will not be able PLN to reduce the debt ratio below 2.7x next year, and as a result it will WIG withhold distributions from shareholders in the following year. 10.5 High-speed infrastructure coming soon Orange Polska lost 4% of its share in the fixed-line broadband market between 2010 and 2014 (mostly to cable providers which control 80% of 9.0 the market for >30 Mpbs speeds compared to Orange's share of 7%), and it needs to start investing in high-speed bandwidth infrastructure if it wants to regain its footing. In the next few years we expect Orange will invest 7.5 over PLN 2 billion in developing FTTH networks, supported by G.Fast, a technology which in test conditions achieved speeds up to 500 Mbps. We anticipate a G.Fast pilot launch still this year. By offering high-speed fixed- line Internet, Orange stands to expand its customer base and maximize the 6.0 cross-sell potential within that base, and consequently stabilize its EBITDA Nov-14 Feb-15 May-15 Aug-15 Nov-15 starting in 2016. Target Price Rating (PLN m) 2013 2014 2015E 2016E 2017E Company new old new old Revenue 12,923 12,212 11,841 11,502 11,457 EBITDA 3,904 4,076 3,535 3,430 3,496 OPL 9.00 10.20 buy buy EBITDA margin 30.2% 33.4% 29.9% 29.8% 30.5% Current Target Company Upside EBIT 788 986 626 718 934 Price Price Net profit 294 535 281 292 474 OPL 6.50 9.00 +38% DPS 0.50 0.50 0.50 0.25 0.25 P/E 29.0 15.9 30.4 29.2 18.0 Analyst: P/CE 0.7 0.7 0.7 0.7 0.7 P/B 0.7 0.7 0.7 0.7 0.7 Paweł Szpigiel EV/EBITDA 3.4 3.1 3.5 4.4 4.3 +48 22 438 24 06 DYield 7.7% 7.7% 7.7% 3.8% 3.8% [email protected] OPL Undervalued Relative to CPS Both Cyfrowy and Orange face modest EBITDA growth in the coming years despite a push into LTE, which may explain the discount at which they are valued relative to Compared to rival Cyfrowy Polsat, Orange Polska has a European telecoms, set for EBITDA growth at average different revenue composition in that 43% of its annual annual rates of 2.5% in 2016 and 4.4% in 2017 according topline comes from the fixed-line business which relies to a to Bloomberg forecasts. Meanwhile our analyses indicate large extent on obsolete copper wire infrastructure. At that the two Polish telecoms are poised for a flat earnings Cyfrowy, 33% of the revenues are provided by the momentum from 2017 on stemming from the fact that the television business (broadcasting and DTH satellite pay- local market for telecommunications services is one of the TV). most competitive in the world. At Cyfrowy the upsell capabilities are limited to the existing customer base, and Cyfrowy Polsat revenue composition they entail significantly reduced prices, and while the television business does show meaningful growth potential its share in the Company's total sales is only 10%. 33% DTH + TV FCF Yield projection for Cyfrowy Polsat and Orange Broadcasting Polska Mobile Telecom 20% 67% 12.9% 15.6% 15.0% 13.5% 15% 13.1% 12.3% 12.9% 12.8% 12.7% 10.2% 10% Source: Dom Maklerski mBanku 5.7% 5% Orange Polska revenue composition 0% -5% 5% -10% Fixed Line 43% -15% Mobile Other -20% 52% -25% 2016P 2017P 2018P 2019P 2020P 2021P OPL PW CPS PW Source: Dom Maklerski mBanku Source: Dom Maklerski mBanku While we agree that the differences in revenue composition should mandate a valuation premium for CPS over OPL, at Cyfrowy is expected to generate higher FCF Yield in 2016 57% on 2016E EV/EBITDA (with OPL’s multiple adjusted and 2017 than Orange, whose cash flows in the period will be affected by the PLN 3.2bn LTE spectrum payment and a for the effects of LTE frequency payments on net debt), fine imposed by the European Commission. In addition the premium is much too high looking at the following Orange is expected to invest PLN 450m per year until 2019 metrics: (1) EBITDA growth, (2) FCF Yield and DivYield, in the development of FTTx technology, and although we and (3) debt. We assign the highest weight to these factored these expenditures out of FCF calculations for metrics as they directly influence the amounts of presentation purposes, note that even with them factored distributions to shareholders. in Orange still generates higher FCF than Cyfrowy. EBITDA growth projection for Cyfrowy Polsat and Orange Polska FCF adjustments Orange Polska 40% 37.3% 8.0% 6.0% 35% 4.0% 30% 2.0% 2.0% 25% 0.5% 0.2% 0.4% 0.6% 0.0% 20% -0.2% -2.0% -0.6% -0.4% 15% -1.5% 10% -4.0% -3.1% -3.1% 6.0% -6.0% 5% -5.6% -8.0% 0% 2016P 2017P 2018P 2019P 2020P 2021P 2016P 2017P 2018P 2019P OPL PW* CPS PW LTE spectrum payment EU fine Source: Dom Maklerski mBanku, * EBITDA adjusted for proceeds of property Source: Dom Maklerski mBanku sales 2 Adjusted FCF Yield projection for Cyfrowy Polsat and Net Debt/EBITDA projection for Cyfrowy Polsat and Orange Polska Orange Polska 18.0% 3.0x 2.7x 15.6% 16.0% 15.0% 2.5x 2.2x 13.5% 2.0x 14.0% 13.1% 12.9% 12.9% 12.8% 12.7% 2.0x 1.9x 2.0x 12.3% 1.7x 1.7x 11.1% 11.7% 1.6x 12.0% 1.4x 1.4x 10.2% 1.5x 1.2x 1.2x 10.0% 1.0x 8.0% 6.0% 0.5x 4.0% 0.0x 2016P 2017P 2018P 2019P 2020P 2021P 2.0% 0.0% OPL PW CPS PW 2016P 2017P 2018P 2019P 2020P 2021P Source: Dom Maklerski mBanku CPS PW OPL PW To reiterate Cyfrowy has less dividend-paying capacity Source: Dom Maklerski mBanku than Orange due to its higher debt and lower FCF yield.
Load more

Recommended publications
  • Raport Zintegrowany 2018 Orange Polska 1 Raport Zintegrowany 2018 Orange Polska Spis Treści
    Raport Zintegrowany 2018 Orange Polska 1 Raport Zintegrowany 2018 Orange Polska Spis treści 4 Wprowadzenie 8 Firma i jej interesariusze O firmie Nasi interesariusze 14 Model biznesowy i tworzenie wartości Kluczowe zasoby Model biznesowy Otoczenie zewnętrzne Otoczenie wewnętrzne 38 Strategia Pytania do Prezesa Nasza strategia 50 Wyniki Pytania do Członka Zarządu ds. Finansów Wyniki modelu biznesowego Wyniki finansowe 78 Zarządzanie ryzykiem 86 Ład korporacyjny Nasze podejście do ładu korporacyjnego Struktura zarządzania 134 Wybrane dane finansowe 144 Załączniki Tabela GRI Metodologia Słownik 2 3 Wprowadzenie 4 5 Wprowadzenie Słowo wstępu O raporcie Szanowni Państwo! Podejście do raportów rocznych te zagadnienia, które są najważniejsze dla różnych grup interesariuszy. Raport zawiera także informacje o pośrednim Zapraszam do lektury naszego raportu rocznego – trzeciego, wpływie Orange Polska na łańcuch wartości poprzez budowanie w którym wyniki Orange Polska prezentujemy w zintegrowanej for- Orange Polska ma przyjemność zaprezentować trzeci relacji z dostawcami, organami państwowymi oraz partnerami mie. Łącząc fi nansowe i pozafi nansowe aspekty naszej działalnoś- zintegrowany raport roczny. Raport publikowany jest co biznesowymi i społecznymi. Poruszona została kwestia wpływu ci, chcemy pokazać Państwu szerszy kontekst naszych działań, roku. Poprzedni raport zintegrowany opublikowany został na gospodarkę, społeczności lokalne i środowisko. W raporcie a w szczególności sposób reagowania na zmiany w zewnętrznym w kwietniu 2018 roku. Kontynuujemy
    [Show full text]
  • Orange Partners with APG for the Deployment of an Additional 1.7M FTTH Plugs in Poland Through a 50-50 Joint Venture Valued at 605 Million Euros
    Press release Paris, 12 April 2021 Orange partners with APG for the deployment of an additional 1.7m FTTH plugs in Poland through a 50-50 joint venture valued at 605 million euros Orange Polska announced today the creation of a FiberCo co-owned (50-50) with APG. This joint venture aims to support the rollout of fiber in Poland, in areas where access to very high-speed broadband infrastructure is limited or inexistent. The FiberCo integrates 2.4 million lines, including 1.7 million households that will be deployed over the next five years. This transaction values the joint venture at 2,748 million PLN (605 million euros) following a competitive process aimed at seeking out a long-term partner. As a result, Orange Polska will receive 1,374 million PLN (303 million euros) from APG, of which 65% will be transferred on closing and the rest between 2022 and 2026 as the deployment plan advances. This project will allow Orange Polska to pursue its ambitious fiber-optic rollout strategy by sharing investment costs. Click here for further details. This announcement follows other Orange Group announcements including the creation of Orange Concessions in January 2021 and the outline of the European Towerco Totem in February 2021. As such, Orange continues to deploy its infrastructure strategy as set-out in its Engage 2025 plan. Commenting on the partnership in Poland, Mari-Noëlle Jégo-Laveissière, Deputy CEO of Orange in charge of European Operations (outside France), said: “This partnership with APG is excellent news for Orange Polska. APG is a global leader in infrastructure management and will provide us with the financial backing necessary to achieve our ambitious five-year fiber roll-out program in Poland.
    [Show full text]
  • Prezentacja Programu Powerpoint
    Cyfrowy Polsat IR Newsletter 10 – 16 February 2020 Press review Biznes.pap.pl Netia’s network with the data transfer speed up to 1 Gbps reaches over 1.4 million households 10 February 2020 By kuc/ ana/ The upgraded Netia’s network with data transfer speed up to 1 Gbps reaches over 1.4 million households, informed Tomasz Dakowski a Member of the Management Board, while stating that due to the dynamics of the investment process, the company “had already moved passed" the biggest growth of the network coverage. Since 2016 Netia has carried out an investment into the fiber-optic network which should consume the total of PLN 418 million. Under the network upgrade, Netia intends to cover 2.55 million of households with the fiber-optic network with 1 Gbps data transfer speed. The operator plans to complete the work related to the network upgrade by the end of the first quarter of 2020 at the latest, and the investment shall be finally settled by the end of 2020. On Friday, the company informed about a new offer of bundled services. A bundle for PLN 60 will be the basic package offered to customers; currently the main offer of the Company is the package for PLN 50 per month. However, a new, more expensive basic package will include two additional services. Similar changes have been introduced to the remaining packages with higher data transfer rates and bigger number of TV channels. Dakowski informed that the company was currently providing Internet access services to 380-400 thousand retail customers on its own network, while simultaneously half of them also use television services offered by the company.
    [Show full text]
  • Ubezpieczenie Sprzętu Elektronicznego Raport Rzecznika
    UBEZPIECZENIE SPRZĘTU ELEKTRONICZNEGO RAPORT RZECZNIKA FINANSOWEGO Warszawa, listopad 2016 r. Spis treści Wstęp ……… ............................................................................................................................................. 2 Rozdział I. Istota produktu ubezpieczeniowego ................................................................................. 10 1. Zarządzanie i cykl życia produktu ubezpieczeniowego ................................................................ 11 2. Kompozycja marketingowa .......................................................................................................... 14 3. Różnice pomiędzy instytucjami ubezpieczenia, gwarancji ubezpieczeniowej a rękojmi i gwarancji producenta i sprzedawcy ........................................................................... 21 4. Przedmiot ubezpieczenia .............................................................................................................. 30 5. Zakres ubezpieczenia .................................................................................................................... 32 6. Zawarcie i przystąpienie do umowy ubezpieczenia ..................................................................... 40 7. Pozostałe elementy ubezpieczenia .............................................................................................. 43 Rozdział II. Sprzedaż ubezpieczeń sprzętu elektronicznego ............................................................... 52 1. Dystrybucja ubezpieczeń .............................................................................................................
    [Show full text]
  • GUD) Do Świadczenia Usługi Sprzedaży Energii Elektrycznej Na Obszarze Działania Innogy Stoen Operator Sp
    innogy Stoen Operator Sp. z o.o. adres do korespondencji: ul. Nieświeska 52 03-867 Warszawa T +48 22 821 31 31 F +48 22 821 31 32 E [email protected] I www.innogystoenoperator.pl Lista przedsiębiorstw obrotu energią elektryczną , upoważnionych na mocy Generalnej Umowy Dystrybucyjnej (GUD) do świadczenia usługi sprzedaży energii elektrycznej na obszarze działania innogy Stoen Operator Sp. z o.o. (w kolejności podpisywania GUD). Data aktualizacji: 15.04.2019 r. 1. TAURON Sprzedaż GZE Sp. z o.o. 2. PKP Energetyka S.A. 3. innogy Polska S.A. - Sprzedawca z urzędu (*) (**) 4. Veolia Energia Polska S.A. 5. ENERGA-OBRÓT S.A. 6. CEZ Trade Polska Sp. z o.o. 7. PGE Energia Cieplna S.A. 8. FITEN S.A. 9. TAURON Sprzedaż Sp. z o.o. 10. PGE Obrót S.A. 11. Enea Elektrownia Połaniec S.A. 12. Slovenské Elektrárne, a.s. Spółka Akcyjna Oddział w Polsce 13. Alpiq Energy Spółka europejska Oddział w Polsce 14. Tauron Polska Energia S.A. 15. Przedsiębiorstwo Energetyczne ESV S.A. 16. Elektrix Sp. z o.o. 17. 3 WINGS Sp. z o.o. 18. Energia dla Firm S.A. (***) 19. ENIGA Edward Zdrojek 20. POWERPOL Sp. z o.o. (***) 21. Elektrociepłownia Andrychów Sp. z o.o. 22. ProPower 21 Sp. z o.o. 23. Energetyczne Centrum S.A. (***) 24. Fortum Marketing and Sales Polska S.A. 25. ERGO ENERGY Sp. z o.o. 26. Inter Energia sp. z o.o. 27. TRADEA Sp. z o.o. 28. GOEE ENERGIA Sp. z o.o. (***) 29. POLENERGIA OBRÓT S.A.
    [Show full text]
  • 20% Więcej Za Doładowanie Cykliczne
    Regulamin promocji doładowań „20% więcej za doładowanie cykliczne” obowiązuje od dnia 18 września 2015 r. do odwołania. „20% więcej za doładowanie cykliczne” („Promocja”) to promocja doładowań umożliwiająca Abonentom taryf: Nowe Orange Go, Orange POP, Orange One oraz Orange Yes na kartę w Orange oraz Abonentom sieci Orange korzystającym z ofert Mix („Abonenci”) uzyskanie dodatkowych środków za doładowanie konta. jak skorzystać: 1. Warunkiem skorzystania z Promocji jest zdefiniowanie w serwisie bankowym doładowania dla numeru telefonu Abonenta poprzez usługę doładowania cyklicznego kwotą 10, 30, 40, 50, 100 lub 200 zł. 2. Promocja dostępna jest w serwisach transakcyjnych iPKO oraz Inteligo prowadzonych przez PKO Bank Polski S.A. 3. Doładowania, o których mowa w pkt 1 należy dokonać nie wcześniej niż o godzinie 00:01 dnia 18 września 2015 r. jak korzystać? 4. Do każdego doładowania wykonanego zgodnie z pkt 1 – 3 w ramach Promocji przyznane zostaną dodatkowe jednostki taryfowe („Bonus”) o wartości: . 2 zł za doładowanie nominałem 10 zł . 6 zł za doładowanie nominałem 30 zł . 8 zł za doładowanie nominałem 40 zł . 10 zł za doładowanie nominałem 50 zł . 20 zł za doładowanie nominałem 100 zł . 40 zł za doładowanie nominałem 200 zł 5. Bonus wpłynie na konto promocyjne Abonenta w ciągu maksimum 24 godzin od momentu doładowania konta, o którym mowa w pkt 1, a o wpłynięciu bonusu Abonent zostanie poinformowany wiadomością SMS. 6. Środki przyznane w ramach Bonusu gromadzą się na koncie promocyjnym Abonenta i mogą być wykorzystane zgodnie z regulaminem usługi „Konto promocyjne”. 7. Termin ważności środków w ramach Bonusu wynosi 14 dni. 8. Stan i ważność konta promocyjnego (Bonusu) można sprawdzić: - wysyłając SMS-a o treści ILE pod numer 1555 (koszt SMS-a wg planu taryfowego), - dzwoniąc pod numer *500, - logując się na www.orange.pl - poprzez krótki kod *124*# [zadzwoń] ile to kosztuje: 9.
    [Show full text]
  • Cyfrowy Polsat S.A. Capital Group
    CYFROWY POLSAT S.A. CAPITAL GROUP Interim Consolidated Report for the six month period ended June 30, 2020 Place and date of publication: Warsaw, August 27, 2020 Place and date of approval: Warsaw, August 26, 2020 Interim Consolidate Report of Cyfrowy Polsat Group for the six-month period ended June 30, 2020 TABLE OF CONTENTS REPORT OF THE MANAGEMENT BOARD ON THE ACTIVITIES OF CYFROWY POLSAT S.A. CAPITAL GROUP FOR THE SIX MONTH PERIOD ENDED JUNE 30, 2020 POLSAT GROUP AT A GLANCE ............................................................................................................................................. 4 DISCLAIMERS ........................................................................................................................................................................... 5 FINANCIAL DATA OVERVIEW ................................................................................................................................................. 6 1. CHARACTERISTICS OF POLSAT GROUP ................................................................................................................. 9 2. SIGNIFICANT EVENTS ............................................................................................................................................... 22 3. OPERATING AND FINANCIAL REVIEW OF POLSAT GROUP ................................................................................ 27 4. OTHER SIGNIFICANT INFORMATION .....................................................................................................................
    [Show full text]
  • Winter in Prague Tuesday 5 December to Friday 8 December 2017
    emerging europe conference Winter in Prague Tuesday 5 December to Friday 8 December 2017 Our 2017 event held over 4 informative and jam-packed days, will continue the success of the previous five years and host almost 3,000 investor meetings, with over 160 companies representing 17 countries, covering multiple sectors. For more information please contact your WOOD sales representative: WOOD & Company Save Warsaw +48 222 22 1530 the Date! Prague +420 222 096 452 conferences 2017 London +44 20 3530 0611 [email protected] Participating companies in 2016 - by country Participating companies in 2016 - by sector Austria Hungary Romania Turkey Consumer Financials Healthcare TMT Atrium ANY Banca Transilvania Anadolu Efes Aegean Airlines Alior Bank Georgia Healthcare Group Asseco Poland AT&S Budapest Stock Exchange Bucharest Stock Exchange Arcelik AmRest Alpha Bank Krka AT&S CA Immobilien Magyar Telekom Conpet Bizim Toptan Anadolu Efes Athex Group (Hellenic Exchanges) Lokman Hekim CME Conwert MOL Group Electrica Cimsa Arcelik Banca Transilvania Cyfrowy Polsat S.A. Erste Bank OTP Bank Fondul Proprietatea Coca-Cola Icecek Astarta Bank Millennium Industrials Luxoft Immofinanz Wizz Air Hidroelectrica Dogan Holding Atlantic Grupa BGEO Aeroflot Magyar Telekom PORR Nuclearelectrica Dogus Otomotiv Bizim Toptan Bank Zachodni WBK Cimsa O2 Czech Republic RHI Kazakhstan OMV Petrom Ford Otosan CCC Bucharest Stock Exchange Ciech Orange Polska Uniqa Insurance Group Steppe Cement Romgaz Garanti Coca-Cola Icecek Budapest Stock Exchange Dogus Otomotiv OTE Vienna
    [Show full text]
  • Orange PL – Telecom Offers Wholesale Fiber Access to T-Mobile
    Thursday, December 21, 2017 | special comment Orange PL – Telecom Offers Wholesale Fiber Access To T-Mobile Rating: buy | target price: PLN 7.30 | current price: PLN 5.93 OPL PW; OPL.WA | TMT, Poland Analyst: Paweł Szpigiel +48 22 438 24 06 Orange Polska has commenced negotiations with local Annual revenue projection (PLN m) rival T-Mobile as regards wholesale access to its fiber T-Mobile penetration infrastructure in areas where the local broadband 7.5% 10.0% 12.5% 15.0% 17.5% market is characterized by high competition from cable providers. By renting infrastructure to T-Mobile, 21.6 83 110 138 165 193 Orange can better monetize its fiber investment, with 24.6 94 125 157 188 220 whole- the extra annual revenue potentially reaching 27.6 106 141 176 211 246 sale rate PLN 176m according to our very rough estimates. The 30.6 117 156 195 234 273 implied net present value of the future revenues would 33.6 129 171 214 257 300 cover more than one-third of Orange's planned network CAPEX. We think other local telecoms without Source: Estimates by Dom Maklerski mBanku their own fixed-line infrastructure, specifically Play, with its "light asset" business model, may follow NPV (r=11%, Beta=1.5, g=0%) (PLN m) T-Mobile's example and buy access to Orange's T-Mobile penetration network in the future (as an alternative, Play could opt 7.5% 10.0% 12.5% 15.0% 17.5% to merge with a cable operator). Last but not least, a 21.6 751 1,001 1,252 1,502 1,753 relationship with T-Mobile will give Orange Polska an 24.6 855 1,141 1,426 1,711 1,996 upper hand over its main rival, Cyfrowy Polsat, which whole- 27.6 960 1,280 1,600 1,919 2,239 has just recently acquired outdated infrastructure in sale rate need of major capital investment.
    [Show full text]
  • Current Report 5/2021 Orange Polska S.A., Warsaw, Poland 21 April, 2021
    Current Report 5/2021 Orange Polska S.A., Warsaw, Poland 21 April, 2021 Pursuant to Article 17(1) of the Regulation (EU) No. 596/2014 of the European Parliament and of the Council of 16 April 2014 on market abuse (market abuse regulation) and repealing Directive 2003/6/EC of the European Parliament and of the Council and Commission Directives 2003/124/EC, 2003/125/EC and 2004/72/EC, the Management Board of Orange Polska S.A. hereby provides selected financial and operating data related to the activities of the Orange Polska Capital Group (“the Group”, “Orange Polska”) for 1Q 2021. Disclosures on performance measures, including information on data restatements are presented in the Note 2 and 4 to Condensed IFRS Quarterly Consolidated Financial Statements of the Orange Polska Group for the 3 months ended 31 March 2021 (available at https://www.orange-ir.pl/results-center/). The accounting policies changed by the Group in 2020 relate to the determination of the lease term of cancellable lease. In 1Q 2021 Orange Polska reports strong financial results in line with full-year plans, and solid commercial performance despite pandemic restrictions key figures 1Q 2021 1Q 2020 Change (PLN million) restated Revenue 2,918 2,804 +4.1% EBITDAaL 709 673 +5.3% EBITDAaL margin 24.3% 24.0% +0.3p.p. operating income 116 88 +31.8% net income/(loss) 39 -38 +77m eCapex 445 343 +29.7% organic cash flow 198 -78 +276m 1 KPI (‘000) 1Q 2021 1Q 2020 Change convergent customers (B2C) 1,503 1,387 +8.4% mobile accesses (SIM cards) 15,800 15,436 +2.4% post-paid 11,017
    [Show full text]
  • Alior, JSW, Orange Polska, Pgnig
    Dziennik 20 lutego 2019 r. Najważniejsze informacje: Indeksy GPW zmiana WIG otw. 59 571,2 -0,6% Alior - Alior ocenia, że efekt kapitałowy wdrożenia AMA może być większy niż 37 pb na Tier1 WIG zam. 59 477,3 -0,2% JSW - ME zaskoczone planami potencjalnej emisji akcji JSW - Tobiszowski obrót (mln PLN) 683,8 28,3% Orange Polska - Jean-Francois Fallacher prezesem Orange Polska na kolejną kadencję WIG 20 otw. 2 324,7 -0,7% WIG 20 zam. 2 322,4 -0,1% PGNiG - PGNiG wydobyło 3,8 mld m sześc. gazu w '18, z sukcesem zakończyło prawie 85% FW20 otw. 2 329,0 high wierceń FW20 zam. 2 330,0 0,0% PKN Orlen - PKN Orlen porozumiał się ze związkami zawodowymi ws. wzrostu wynagrodzeń i mWIG40 otw. 4 085,2 -0,4% nagród mWIG40 zam. 4 077,1 -0,2% Sektor energetyczny - Odkrywka Złoczew nie stoi w sprzeczności z ewentualną budową atomu w okolicy Bełchatowa Największe wzrosty kurs zmiana Ambra - Ambra przewiduje ok. 5% wzrost rynku wina w Polsce w kolejnych latach Eurocash 19,52 3,0% Alior Bank 59,35 2,8% Braster - Braster ma umowę z dystrybutorem na rynek indyjski Asseco Poland 53,85 2,6% Izostal, Stalprofil - Oferta konsorcjum za 121,3 mln PLN netto najkorzystniejsza w przetargu Telekom Austria AG 6,38 2,4% Gaz-Systemu Grupa Azoty 46,28 1,9% MLP Group - MLP Group planuje w tym roku rozpocząć budowę parku logistycznego w pobliżu Lublina Największe spadki kurs zmiana Novaturas - Strata netto Novaturas w IV kw. 2018 r. wyniosła 0,2 mln euro BGŻ BNP Paribas 48,50 -4,9% Trakcja - Trakcja liczy, że do połowy '19 zamknie proces związany z refinansowaniem i emisją Dom Development 72,00 -4,5% ZE PAK 7,95 -2,7% Ursus - Konsorcjum Ursusa jedyne w projekcie bezemisyjnego transportu publicznego na Forte 24,10 -2,2% ponad 1 tys.
    [Show full text]
  • Warsaw, December 17, 2020 Konrad Księżopolski, Head of Research
    Warsaw, December 17, 2020 Konrad Księżopolski, Head of Research, Haitong Bank Haitong Bank in a report from December 14 (08:00) updates recommendations on Polish TMT companies: • Cyfrowy Polsat (BUY, FV PLN 32.3) • Orange Polska (NEUTRAL, FV PLN 7) • Play Communications (NEUTRAL, FV PLN 37.3) • Netia (NEUTRAL, FV PLN 4.9) • Asseco Poland (BUY, FV PLN 78.1) • Comarch (BUY, FV PLN 226.7) • LiveChat (BUY, FV PLN 126.6) • Ten Square Games (BUY, FV PLN 690) • Wirtualna Polska (NEUTRAL, FV PLN 82.8) Valuation Methodology Cyfrowy Polsat We value Cyfrowy Polsat using a DCF and peer multiples. Using a DCF we arrive at PLN 30.4/sh while our peer valuation yields PLN 34.2/sh. Our final fair value is PLN 32.3/sh, implying 16% potential upside. Orange Polska We value Orange Polska using a DCF and peer multiples where DCF and peers have a 50% weight each. As Orange Polska does not pay dividends, we stopped valuing the stock using the DDM method. Using a DCF, we derive a fair value of PLN 7.7 and using peers of PLN 6.2. Our fair value is PLN 7.0, implying 7% upside potential to the current share price Play Communications We value Play using a DCF, DDM and peer multiples. Using a DCF, we derive a fair value of PLN 34.6; using DDM we arrive at PLN 33.5 and peers of PLN 43.9. Applying an equal weighting to each valuation method we obtain a fair value of PLN 37.3, implying 3% downside potential to the current share price.
    [Show full text]