Subscribe

IMS S.A. (IMS.WA)

PLN2.63 +0.09 (+3.35%)
PL WSE Communication Services Advertising Agencies
Address ul. Pulawska 366 02-819
Warsaw, PL
CEO Michal Kornacki
IPO 2012-01-01
ISIN PLINTMS00019

Explore sections of this company profile

Description

IMS S.A., along with its subsidiaries, is primarily engaged in providing sensory marketing services across Poland. The company specializes in enhancing commercial environments through a diverse array of solutions. These include acoustic offerings such as background music for stores, royalty-free music, in-store radio broadcasting, and audio advertising within shopping centers and commercial networks. They also deliver comprehensive scent marketing programs, encompassing store scenting and room aromatization. Furthermore, IMS S.A. provides various digital display technologies, including digital signage, video walls, digital storefronts, interactive screens for malls, advertising totems, monitors, and touch displays. Beyond hardware, the company develops interactive applications and manages content for digital signage platforms, also supplying specialized devices like gift card kiosks. Established in 2000 and based in Warsaw, Poland, the company operated as Internet Media Services S.A. until its name change to IMS S.A. in June 2015.

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
PLN2.63 +0.09 (+3.35%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11.5K
Beta
0.68
Float Shares
10.55M
Free Float %
30.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.89% +0.47% +5.37% -8.86% -28.00% -15.29% -41.30% -31.65% -38.29% -14.96% +101.87%
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
2.63
DCF (Unlevered) 8.25 +214.3%
DCF (Levered) 8.87 +237.8%

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) 100% Bullish
Rating 2026-02 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.82
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    -1.4% Q1'26: -22.1% (vs Q4'24)
  • EPS growth Advertising Agencies: +38.8%
    +28.0% Q1'26: -74.7% (vs Q4'24)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +16.4% Q1'26: +11.4% (vs Q4'24)
  • EBIT margin Advertising Agencies: +7.9%
    +22.9% Q1'26: +10.2% (vs Q4'24)
  • ROIC Advertising Agencies: +6.8%
    +16.2% Q1'26: +6.0% (vs Q4'24)
  • Share dilution Advertising Agencies: +0.0%
    +0.7% Q1'26: -2.6% (vs Q4'24)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    1.24× Q1'26: 2.65× (vs Q4'24)
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 (0.73) × ERP
WACC = 74% × Ke + 26% × Kd (6.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8.25 Current price: 2.63
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 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
48.05M
est: 48.40M (-0.7%)
52.70M
est: 53.50M (-1.5%)
58.97M
est: 58.60M (+0.6%)
36.50M
est: 37.12M (-1.7%)
41.84M
est: 49.20M (-15.0%)
57.33M
est: 57.60M (-0.5%)
67.34M
est: 66.20M (+1.7%)
66.39M
est: 74.70M (-11.1%)
65.40M
est.
69.30M
69.30M – 69.30M
+6.0% YoY
72.10M
72.10M – 72.10M
+4.0% YoY
74.60M
74.60M – 74.60M
+3.5% YoY
EBITDA
13.64M
est: 14.89M (-8.4%)
16.48M
est: 16.46M (+0.1%)
17.90M
est: 18.03M (-0.7%)
10.10M
est: 11.42M (-11.6%)
15.35M
est: 15.13M (+1.4%)
16.24M
est: 17.72M (-8.4%)
20.02M
est: 20.36M (-1.7%)
20.85M
est: 22.98M (-9.3%)
20.12M
est.
21.32M
21.32M – 21.32M
+6.0% YoY
22.18M
22.18M – 22.18M
+4.0% YoY
22.95M
22.95M – 22.95M
+3.5% YoY
EBIT
10.08M
est: 8.92M (+12.9%)
12.01M
est: 9.87M (+21.7%)
11.79M
est: 10.81M (+9.1%)
4.26M
est: 6.84M (-37.8%)
8.68M
est: 9.07M (-4.3%)
9.69M
est: 10.62M (-8.7%)
13.42M
est: 12.21M (+10.0%)
15.23M
est: 13.77M (+10.6%)
12.06M
est.
12.78M
12.78M – 12.78M
+6.0% YoY
13.29M
13.29M – 13.29M
+4.0% YoY
13.76M
13.76M – 13.76M
+3.5% YoY
Net Income
7.86M
est: 7.24M (+8.5%)
9.29M
est: 8.97M (+3.6%)
9.40M
est: 10.69M (-12.1%)
3.10M
est: 4.83M (-35.8%)
7.19M
est: 6.21M (+15.9%)
7.12M
est: 8.28M (-14.0%)
8.61M
est: 9.66M (-10.9%)
11.06M
est: 9.31M (+18.8%)
13.45M
est.
7.24M
7.24M – 7.24M
-46.2% YoY
7.93M
7.93M – 7.93M
+9.5% YoY
8.62M
8.62M – 8.62M
+8.7% YoY
SGA
19.88M
est: 11.09M (+79.2%)
19.82M
est: 12.26M (+61.6%)
23.60M
est: 13.43M (+75.7%)
14.50M
est: 8.51M (+70.3%)
16.14M
est: 11.28M (+43.1%)
20.40M
est: 13.20M (+54.5%)
est: 15.17M (-100.0%)
484.0K
est: 17.12M (-97.2%)
14.99M
est.
15.89M
15.89M – 15.89M
+6.0% YoY
16.53M
16.53M – 16.53M
+4.0% YoY
17.10M
17.10M – 17.10M
+3.5% YoY
EPS
0.24
est: 0.21 (+14.3%)
0.29
est: 0.26 (+11.5%)
0.29
est: 0.31 (-6.5%)
0.10
est: 0.14 (-30.0%)
0.23
est: 0.18 (+27.8%)
0.22
est: 0.24 (-8.3%)
0.26
est: 0.28 (-7.1%)
0.32
est: 0.27 (+18.5%)
0.39
est.
0.21
0.21 – 0.21
-46.2% YoY
0.23
0.23 – 0.23
+9.5% YoY
0.25
0.25 – 0.25
+8.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-05 A- 4/5 5/5 4/5 4/5 2/5 3/5 3/5
2026-06-03 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-06-02 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-06-01 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-29 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-28 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-27 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-26 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-25 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-22 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-21 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-20 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-19 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-18 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-15 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-14 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-13 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-12 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-11 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-08 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-07 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-06 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-05 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-04 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-04-30 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-29 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-28 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-27 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-24 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-23 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-22 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-21 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-20 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-17 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-16 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
11.71M
OE per share TTM
0.31
Owner's Yield
13.05%
Maintenance CapEx ratio
140.66%
Maint CapEx / Avg PPE
24.4%

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
253.8K
Shares Outstanding
34.47M

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
Michal Kornacki President of Management Board 2M male
Piotr Bielawski Vice President of Management Board, Financial Director & Chief Financial Officer 1M male
Dariusz Lichacz Vice President of Management Board & Music Director 362.0K male
Piotr Luberadzki Vice President of the Management Board 95.1K male
Artur G. Czeszejko-Sochacki Secretary of the Supervisory Board & Member of the Supervisory Board 73.0K male
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