Subscribe

Decora S.A. (DCR.WA)

PLN74.00 -1.00 (-1.33%)
PL WSE Basic Materials Paper, Lumber & Forest Products
Address ul. Ignacego Pradzynskiego 24 a 63-000
Sroda Wielkopolska, WP, PL
CEO Waldemar Osuch
Website decora.pl
IPO 2005-06-22
ISIN PLDECOR00013

Explore sections of this company profile

Description

Decora S.A. engages in the production, distribution, sale, and export of flooring products and accessories in Poland. The company offers vinyl flooring, underlays, skirting boards, and floor profiles. The company markets its products under the Arbiton, Afirmax, Vidella, and Ewifoam brands. Decora S.A. was founded in 1994 and is based in Sroda Wielkopolska, Poland.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
PLN74.00 -1.00 (-1.33%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.6K
Beta
0.33
Float Shares
4.65M
Free Float %
44.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.23% -0.14% -2.16% -4.86% +3.87% -3.33% -7.05% +76.83% +77.70% +752.94% +209.83%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
74.00
DCF (Unlevered) 241.23 +226.0%
DCF (Levered) 384.08 +419.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.85
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Paper, Lumber & Forest Products: +0.4%
    +12.0% Q1'26: +4.1% (vs Q1'25)
  • EPS growth Paper, Lumber & Forest Products: -12.0%
    -1.3% Q1'26: +7.9% (vs Q1'25)
  • FCF margin FCF growth · Paper, Lumber & Forest Products: +37.3%
    +11.8% Q1'26: +5.7% (vs Q1'25)
  • EBIT margin Paper, Lumber & Forest Products: +5.4%
    +15.3% Q1'26: +15.8% (vs Q1'25)
  • ROIC Paper, Lumber & Forest Products: +2.9%
    +19.5% Q1'26: +20.4% (vs Q1'25)
  • Share dilution Paper, Lumber & Forest Products: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Paper, Lumber & Forest Products: 0.66×
    0.54× Q1'26: 0.48× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.36) × ERP
WACC = 92% × Ke + 8% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 241.23 Current price: 74.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
197.91M
est: 199.25M (-0.7%)
208.54M
est: 205.50M (+1.5%)
234.75M
est: 236.80M (-0.9%)
277.57M
est: 275.60M (+0.7%)
306.29M
est: 307.50M (-0.4%)
370.81M
est: 330.70M (+12.1%)
480.59M
est: 467.60M (+2.8%)
545.72M
est: 551.40M (-1.0%)
570.94M
est: 567.20M (+0.7%)
588.01M
est: 595.10M (-1.2%)
658.71M
est: 659.70M (-0.1%)
753.50M
753.50M – 753.50M
+14.2% YoY
843.90M
843.90M – 843.90M
+12.0% YoY
936.80M
936.80M – 936.80M
+11.0% YoY
EBITDA
18.18M
est: 37.69M (-51.8%)
24.11M
est: 38.87M (-38.0%)
22.28M
est: 44.80M (-50.3%)
26.77M
est: 52.14M (-48.7%)
44.25M
est: 58.17M (-23.9%)
81.34M
est: 62.56M (+30.0%)
95.71M
est: 88.46M (+8.2%)
63.61M
est: 104.31M (-39.0%)
109.34M
est: 107.30M (+1.9%)
128.93M
est: 143.75M (-10.3%)
129.23M
est: 159.36M (-18.9%)
182.01M
182.01M – 182.01M
+14.2% YoY
203.85M
203.85M – 203.85M
+12.0% YoY
226.29M
226.29M – 226.29M
+11.0% YoY
EBIT
7.66M
est: 31.48M (-75.7%)
16.39M
est: 32.47M (-49.5%)
15.99M
est: 37.41M (-57.3%)
22.13M
est: 43.54M (-49.2%)
31.87M
est: 48.58M (-34.4%)
70.22M
est: 52.25M (+34.4%)
82.23M
est: 73.88M (+11.3%)
50.01M
est: 87.12M (-42.6%)
89.98M
est: 89.61M (+0.4%)
105.15M
est: 105.06M (+0.1%)
100.71M
est: 116.46M (-13.5%)
133.02M
133.02M – 133.02M
+14.2% YoY
148.98M
148.98M – 148.98M
+12.0% YoY
165.38M
165.38M – 165.38M
+11.0% YoY
Net Income
3.36M
13.04M
est: 10.55M (+23.6%)
15.04M
est: 10.55M (+42.6%)
20.02M
est: 16.88M (+18.6%)
25.28M
est: 21.09M (+19.8%)
56.62M
est: 28.48M (+98.8%)
66.69M
est: 62.86M (+6.1%)
40.55M
est: 38.29M (+5.9%)
66.94M
est: 62.23M (+7.6%)
81.02M
est: 76.26M (+6.2%)
79.90M
est: 76.99M (+3.8%)
79.10M
79.10M – 79.10M
+2.7% YoY
78.05M
78.05M – 78.05M
-1.3% YoY
94.92M
94.92M – 94.92M
+21.6% YoY
SGA
59.07M
est: 44.88M (+31.6%)
54.68M
est: 46.29M (+18.1%)
60.14M
est: 53.34M (+12.7%)
67.41M
est: 62.08M (+8.6%)
73.35M
est: 69.27M (+5.9%)
80.83M
est: 74.49M (+8.5%)
105.20M
est: 105.33M (-0.1%)
126.97M
est: 124.21M (+2.2%)
125.39M
est: 127.77M (-1.9%)
139.45M
est: 137.34M (+1.5%)
161.78M
est: 152.25M (+6.3%)
173.90M
173.90M – 173.90M
+14.2% YoY
194.76M
194.76M – 194.76M
+12.0% YoY
216.20M
216.20M – 216.20M
+11.0% YoY
EPS
0.30
1.15
est: 1.00 (+15.0%)
1.33
est: 1.00 (+33.0%)
1.90
est: 1.60 (+18.8%)
2.40
est: 2.00 (+20.0%)
5.37
est: 2.70 (+98.9%)
6.32
est: 5.96 (+6.0%)
3.85
est: 3.63 (+6.1%)
6.35
est: 5.90 (+7.6%)
7.68
est: 7.23 (+6.2%)
7.58
est: 7.30 (+3.8%)
7.50
7.50 – 7.50
+2.7% YoY
7.40
7.40 – 7.40
-1.3% YoY
9.00
9.00 – 9.00
+21.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-28 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-27 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-26 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-25 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-22 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-21 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-20 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-19 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-18 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-15 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-14 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-13 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-12 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-11 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-08 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-07 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-06 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-05 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-04 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-04-30 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-29 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-28 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
82.11M
OE per share TTM
7.71
Owner's Yield
10.74%
Maintenance CapEx ratio
53.08%
Maint CapEx / Avg PPE
31.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
162.7K
Shares Outstanding
10.55M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Waldemar Osuch Chairman of Management Board 5M male
Artur Hibner Chief Executive Officer, Finance Director & Member of Management Board 3M male
Michael Deiksler Chief Accountant
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits