Seco/Warwick S.A. (WSE:SWG)

Seco/Warwick Ratios and Metrics

Market cap in millions PLN. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 15, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	253	236	258	187	140	115
Market Cap Growth	-7.84%	-8.76%	38.29%	33.33%	21.83%	-29.37%
Enterprise Value	299	279	331	214	154	117
Last Close Price	29.00	26.04	28.07	19.90	14.64	10.93
PE Ratio	10.46	9.70	7.30	6.11	8.29	8.36
PS Ratio	0.34	0.33	0.38	0.30	0.30	0.30
PB Ratio	0.99	0.89	1.05	0.83	0.72	0.63
P/TBV Ratio	1.50	1.06	1.25	1.02	0.91	0.81
P/FCF Ratio	9.76	3.93	7.05	14.01	-	3.16
P/OCF Ratio	4.03	2.33	4.41	7.04	14.66	3.16
EV/Sales Ratio	0.40	0.39	0.48	0.34	0.33	0.30
EV/EBITDA Ratio	5.08	6.72	6.98	4.53	4.87	6.03
EV/EBIT Ratio	7.65	8.78	8.24	5.38	6.21	9.59
EV/FCF Ratio	11.50	4.65	9.03	16.01	-	3.21
Debt / Equity Ratio	0.58	0.50	0.38	0.40	0.35	0.29
Debt / EBITDA Ratio	2.50	2.68	1.73	1.72	1.90	2.24
Debt / FCF Ratio	5.67	2.21	2.54	6.73	-	1.47
Asset Turnover	1.14	1.07	1.13	1.20	1.03	0.88
Inventory Turnover	6.89	6.46	5.96	6.38	5.80	4.84
Quick Ratio	1.09	1.02	1.03	1.03	1.09	1.05
Current Ratio	1.36	1.29	1.33	1.33	1.39	1.34
Return on Equity (ROE)	10.89%	9.69%	15.54%	15.35%	9.22%	7.60%
Return on Assets (ROA)	3.77%	2.98%	4.16%	4.78%	3.44%	1.72%
Return on Capital (ROIC)	6.25%	5.41%	7.70%	8.63%	6.23%	3.23%
Return on Capital Employed (ROCE)	11.50%	9.50%	13.40%	14.80%	10.30%	5.30%
Earnings Yield	9.56%	10.32%	13.70%	16.38%	12.06%	11.97%
FCF Yield	10.25%	25.47%	14.18%	7.14%	-0.53%	31.61%
Dividend Yield	3.45%	3.84%	3.56%	5.03%	2.05%	5.03%
Payout Ratio	36.07%	35.42%	24.00%	8.33%	29.23%	-
Buyback Yield / Dilution	-	-1.63%	2.62%	0.71%	10.21%	1.10%
Total Shareholder Return	3.45%	2.21%	6.18%	5.74%	12.26%	6.14%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.