|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 298.40 PLN | -0.53% |
|
-0.65% | +85.84% |
| 05-27 | Digital Network SA Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 03-05 | Dafeng TV Ltd. Announces Cash Dividend for Its subsidiary Da Da Digital Network Ltd | CI |
Projected Income Statement: Digital Network SA
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | - | 280 | 324.8 | 376.8 |
| Change | - | - | 16% | 16% |
| EBITDA 1 | - | 140 | 164.7 | 194.1 |
| Change | - | - | 17.63% | 17.83% |
| EBIT 1 | - | 101 | 123.8 | 151.1 |
| Change | - | - | 22.5% | 22.08% |
| Interest Paid 1 | - | -14 | -13.75 | -13.5 |
| Earnings before Tax (EBT) 1 | - | 87.02 | 110 | 137.6 |
| Change | - | - | 26.41% | 25.06% |
| Net income 1 | 37.61 | 69.19 | 87.73 | 110 |
| Change | - | 83.95% | 26.8% | 25.37% |
| Announcement Date | 28/04/26 | - | - | - |
1PLN in Million
Estimates
Forecast Balance Sheet: Digital Network SA
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt 1 | - | -178 | 48.4 | -14.9 |
| Change | - | - | 127.19% | -130.79% |
| Announcement Date | 28/04/26 | - | - | - |
1PLN in Million
Estimates
Cash Flow Forecast: Digital Network SA
| Fiscal Period: December | 2026 | 2027 | 2028 |
|---|---|---|---|
| CAPEX 1 | 66.09 | 62.23 | 64.28 |
| Change | - | -5.84% | 3.29% |
| Free Cash Flow (FCF) 1 | 79.63 | 54.74 | 76.3 |
| Change | - | -31.26% | 39.39% |
| Announcement Date | - | - | - |
1PLN in Million
Estimates
Forecast Financial Ratios: Digital Network SA
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
Profitability | ||||
| EBITDA Margin (%) | - | 50% | 50.7% | 51.5% |
| EBIT Margin (%) | - | 36.07% | 38.09% | 40.09% |
| EBT Margin (%) | - | 31.07% | 33.86% | 36.51% |
| Net margin (%) | - | 24.71% | 27.01% | 29.19% |
| FCF margin (%) | - | 28.44% | 16.85% | 20.25% |
| FCF / Net Income (%) | - | 115.09% | 62.4% | 69.37% |
Profitability | ||||
| ROA | - | 19.99% | 20.43% | 21.85% |
| ROE | - | 53.3% | 46.91% | 41.69% |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | - | 0.29x | - |
| Debt / Free cash flow | - | - | 0.88x | - |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | - | 23.6% | 19.16% | 17.06% |
| CAPEX / EBITDA (%) | - | 47.2% | 37.78% | 33.12% |
| CAPEX / FCF (%) | - | 83% | 113.68% | 84.25% |
Items per share | ||||
| Cash flow per share 1 | - | - | - | - |
| Change | - | - | - | - |
| Dividend per Share 1 | - | 5.2 | 5.4 | 5.6 |
| Change | - | - | 3.85% | 3.7% |
| Book Value Per Share 1 | - | - | - | - |
| Change | - | - | - | - |
| EPS 1 | 8.98 | 15.15 | 19.21 | 24.09 |
| Change | - | 68.71% | 26.8% | 25.4% |
| Nbr of stocks (in thousands) | 4,166 | 4,166 | 4,166 | 4,166 |
| Announcement Date | 28/04/26 | - | - | - |
1PLN
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 19.8x | 15.6x |
| PBR | - | - |
| EV / Sales | 3.83x | 4x |
| Yield | 1.73% | 1.8% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
300.00PLN
Average target price
331.20PLN
Spread / Average Target
+10.40%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- DIG Stock
- Financials Digital Network SA
Select your edition
All financial news and data tailored to specific country editions
