O

Orange Polska SA
WSE:OPL

Watchlist Manager
Orange Polska SA
WSE:OPL
Watchlist
Price: 7.656 PLN 1% Market Closed
Market Cap: 10B PLN
Have any thoughts about
Orange Polska SA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

12.8B
-0.1%
Revenue
Growth Rates:
1 Year
0%
3 Years
+8%
5 Years
+13%
7 Years
+12%
10 Years
+4%
1.2B
-0.3%
Operating Income
Growth Rates:
1 Year
-2%
3 Years
+96%
5 Years
+303%
7 Years
+346%
10 Years
+55%
784m
+2%
Net Income
Growth Rates:
1 Year
-14%
3 Years
-54%
5 Years
+205%
7 Years
-
10 Years
+95%

Earnings Waterfall
Orange Polska SA

Revenue
12.8B PLN
Cost of Revenue
-7.6B PLN
Gross Profit
5.2B PLN
Operating Expenses
-4B PLN
Operating Income
1.2B PLN
Other Expenses
-438m PLN
Net Income
784m PLN

Income Statement
Orange Polska SA

Rotate your device to view
Income Statement
Currency: PLN
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
12 282
N/A
12 212
-1%
12 147
-1%
12 076
-1%
12 001
-1%
11 840
-1%
11 713
-1%
11 603
-1%
11 483
-1%
11 538
+0%
11 553
+0%
11 489
-1%
11 452
0%
11 381
-1%
11 273
-1%
11 140
-1%
11 081
-1%
11 101
+0%
11 169
+1%
11 222
+0%
11 337
+1%
11 406
+1%
11 432
+0%
11 501
+1%
11 424
-1%
11 508
+1%
11 622
+1%
11 748
+1%
11 840
+1%
11 928
+1%
11 941
+0%
12 042
+1%
12 280
+2%
12 488
+2%
12 696
+2%
12 865
+1%
12 857
0%
12 970
+1%
12 912
0%
12 811
-1%
12 801
0%
Gross Profit
Cost of Revenue
(6 082)
(4 370)
(6 137)
(6 204)
(6 287)
(6 271)
(6 271)
(6 289)
(6 300)
(6 432)
(6 510)
(6 471)
(6 491)
(6 416)
(6 411)
(6 399)
(6 426)
(6 449)
(6 470)
(6 474)
(6 459)
(6 417)
(6 413)
(6 477)
(6 447)
(6 535)
(6 615)
(6 683)
(6 708)
(6 786)
(6 844)
(6 963)
(7 230)
(6 665)
(7 618)
(7 726)
(7 682)
(6 938)
(7 706)
(7 632)
(7 589)
Gross Profit
6 200
N/A
7 842
+26%
6 010
-23%
5 872
-2%
5 714
-3%
5 569
-3%
5 442
-2%
5 314
-2%
5 183
-2%
5 106
-1%
5 043
-1%
5 018
0%
4 961
-1%
4 965
+0%
4 862
-2%
4 741
-2%
4 655
-2%
4 652
0%
4 699
+1%
4 748
+1%
4 878
+3%
4 989
+2%
5 019
+1%
5 024
+0%
4 977
-1%
4 973
0%
5 007
+1%
5 065
+1%
5 132
+1%
5 142
+0%
5 097
-1%
5 079
0%
5 050
-1%
5 823
+15%
5 078
-13%
5 139
+1%
5 175
+1%
6 032
+17%
5 206
-14%
5 179
-1%
5 212
+1%
Operating Income
Operating Expenses
(5 413)
(7 095)
(5 211)
(5 084)
(4 998)
(4 951)
(4 863)
(4 814)
(4 759)
(4 738)
(4 781)
(4 747)
(4 687)
(4 603)
(4 587)
(4 509)
(4 473)
(4 507)
(4 501)
(4 525)
(4 575)
(4 601)
(4 676)
(4 672)
(4 641)
(4 611)
(4 619)
(4 564)
(4 509)
(4 382)
(4 297)
(4 206)
(4 130)
(4 746)
(3 923)
(3 950)
(3 925)
(4 790)
(4 005)
(3 953)
(3 990)
Selling, General & Administrative
(1 853)
(3 946)
(1 782)
(1 786)
(1 770)
(2 014)
(1 664)
(1 647)
(1 621)
(1 940)
(1 707)
(1 705)
(1 696)
(1 995)
(1 693)
(1 693)
(1 714)
(2 047)
(1 722)
(1 688)
(1 676)
(1 885)
(1 634)
(1 569)
(1 519)
(1 790)
(1 471)
(1 498)
(1 482)
(1 762)
(1 475)
(1 485)
(1 495)
(2 537)
(1 503)
(1 500)
(1 520)
(2 626)
(1 575)
(1 609)
(1 631)
Depreciation & Amortization
(3 061)
(3 073)
(3 033)
(2 972)
(2 929)
(2 871)
(2 814)
(2 764)
(2 743)
(2 725)
(2 711)
(2 670)
(2 618)
(2 572)
(2 574)
(2 568)
(2 544)
(2 544)
(2 557)
(2 588)
(2 663)
(2 787)
(2 876)
(2 953)
(2 987)
(2 913)
(2 922)
(2 838)
(2 775)
(2 681)
(2 666)
(2 635)
(2 609)
(2 532)
(2 532)
(2 553)
(2 540)
(2 525)
(2 593)
(2 590)
(2 629)
Other Operating Expenses
(499)
(76)
(396)
(326)
(299)
(66)
(385)
(403)
(395)
(73)
(363)
(372)
(373)
(36)
(320)
(248)
(215)
84
(222)
(249)
(236)
71
(166)
(150)
(135)
92
(226)
(228)
(252)
61
(156)
(86)
(26)
323
112
103
135
361
163
246
270
Operating Income
787
N/A
747
-5%
799
+7%
788
-1%
716
-9%
618
-14%
579
-6%
500
-14%
424
-15%
368
-13%
262
-29%
271
+3%
274
+1%
362
+32%
275
-24%
232
-16%
182
-22%
145
-20%
198
+37%
223
+13%
303
+36%
388
+28%
343
-12%
352
+3%
336
-5%
362
+8%
388
+7%
501
+29%
623
+24%
760
+22%
800
+5%
873
+9%
920
+5%
1 077
+17%
1 155
+7%
1 189
+3%
1 250
+5%
1 242
-1%
1 201
-3%
1 226
+2%
1 222
0%
Pre-Tax Income
Interest Income Expense
(334)
(291)
(251)
(203)
(192)
(199)
(223)
(242)
(259)
(260)
(253)
(257)
(252)
(227)
(242)
(230)
(223)
(231)
(220)
(228)
(261)
(259)
(303)
(290)
(275)
(299)
(248)
(232)
(221)
(181)
(204)
(220)
(229)
(239)
(212)
(201)
(213)
(217)
(197)
(226)
(202)
Non-Reccuring Items
20
239
42
85
92
(46)
(38)
(49)
(48)
(1 722)
(1 722)
(1 704)
(1 716)
(133)
(122)
(175)
(78)
200
185
226
349
27
86
47
(165)
42
44
46
1 620
1 427
1 517
1 559
(6)
98
172
151
147
11
13
7
7
Total Other Income
(106)
(114)
(93)
(99)
(101)
(92)
(106)
(107)
(93)
(99)
(81)
(67)
(81)
(77)
(77)
(90)
(70)
(74)
(73)
(51)
(64)
(49)
(57)
(46)
(37)
(43)
(28)
(40)
(44)
(76)
(77)
(86)
(91)
(69)
(74)
(69)
(62)
(28)
(59)
(62)
(61)
Pre-Tax Income
367
N/A
581
+58%
497
-14%
571
+15%
515
-10%
281
-45%
212
-25%
102
-52%
24
-76%
(1 713)
N/A
(1 794)
-5%
(1 757)
+2%
(1 775)
-1%
(75)
+96%
(166)
-121%
(263)
-58%
(189)
+28%
40
N/A
90
+125%
170
+89%
327
+92%
107
-67%
69
-36%
63
-9%
(141)
N/A
62
N/A
156
+152%
275
+76%
1 978
+619%
1 930
-2%
2 036
+5%
2 126
+4%
594
-72%
867
+46%
1 041
+20%
1 070
+3%
1 122
+5%
1 008
-10%
958
-5%
945
-1%
966
+2%
Net Income
Tax Provision
36
(46)
(62)
(104)
(78)
(27)
(31)
(30)
(25)
(33)
(11)
6
15
15
17
27
16
(30)
(32)
(44)
(70)
(25)
(20)
(14)
21
(16)
(33)
(88)
(258)
(258)
(278)
(241)
(102)
(143)
(172)
(205)
(213)
(190)
(183)
(178)
(182)
Income from Continuing Operations
403
535
435
467
437
254
181
72
(1)
(1 746)
(1 805)
(1 751)
(1 760)
(60)
(149)
(236)
(173)
10
58
126
257
82
49
49
(120)
46
123
187
1 720
1 672
1 758
1 885
492
724
869
865
909
818
775
767
784
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
403
N/A
535
+33%
435
-19%
467
+7%
437
-6%
254
-42%
181
-29%
72
-60%
(1)
N/A
(1 746)
-174 500%
(1 805)
-3%
(1 751)
+3%
(1 760)
-1%
(60)
+97%
(149)
-148%
(236)
-58%
(173)
+27%
10
N/A
58
+480%
126
+117%
257
+104%
82
-68%
49
-40%
49
N/A
(120)
N/A
46
N/A
123
+167%
187
+52%
1 720
+820%
1 672
-3%
1 758
+5%
1 885
+7%
492
-74%
724
+47%
869
+20%
865
0%
909
+5%
818
-10%
775
-5%
767
-1%
784
+2%
EPS (Diluted)
0.31
N/A
0.41
+32%
0.33
-20%
0.36
+9%
0.33
-8%
0.19
-42%
0.13
-32%
0.04
-69%
-0.01
N/A
-1.33
-13 200%
-1.38
-4%
-1.34
+3%
-1.35
-1%
-0.05
+96%
-0.12
-140%
-0.18
-50%
-0.13
+28%
0.01
N/A
0.05
+400%
0.1
+100%
0.2
+100%
0.06
-70%
0.04
-33%
0.04
N/A
-0.09
N/A
0.04
N/A
0.09
+125%
0.14
+56%
1.31
+836%
1.27
-3%
1.34
+6%
1.44
+7%
0.37
-74%
0.55
+49%
0.66
+20%
0.66
N/A
0.69
+5%
0.62
-10%
0.59
-5%
0.58
-2%
0.6
+3%

See Also

Summary
OPL intrinsic value, competitors valuation, and company profile.
DCF Valuation
OPL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OPL stock valuation using valuation multiples.
Wall Street Estimates
OPL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OPL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.