Subscribe

Instal Krakow S.A. (INK.WA)

PLN39.90 +0.00 (+0.00%)
PL WSE Industrials Engineering & Construction
Address ul. Konstantego Brandla 1 30-732
Kraków, SL, PL
CEO Piotr Juszczyk
IPO 2007-05-18
ISIN PLINSTK00013

Explore sections of this company profile

Description

Instal Kraków S.A. engages in the construction business in Poland and internationally. It constructs and assembles industrial, commercial, sports, public facilities, etc.; desulphurization, denitrification, ash removal, slagging, and pneumatic transport facilities; municipal and industrial sewage treatment plants; sludge dryer and thermal waste treatment plants; water demineralization and treatment stations; water intakes; ozone and water production installations, pumping stations, and chlorination plants; external networks, water mains, and internal sewage and water installations; technological and industrial installations; gas reduction stations; heat exchangers and compact heat substations, gas-oil boiler rooms, and biogas utilization systems; heat networks; compressed air, vacuum, and pneumatic transport systems; and ventilation and air-conditioning systems. The company also constructs and executes storage tanks; silos; ventilation, air-conditioning, and dust removal systems; desulfurization and denitrification installation components; pipelines and equipment for transport media; load-bearing and supporting structures; protective barriers, platforms, and ladders; and machines and devices for various technological processes. In addition, it produces sediment scrapers and rod mixers, and heat exchangers; sells and rents real estate projects; repairs equipment, and installation power plants and industrial plants; and installs air conditioning and ventilation, heating and sanitary, heat centers, and technical gases equipment; assembles and prefabricates steel structures; and offers welding and foundry services. The company was founded in 1950 and is based in Kraków, 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
PLN39.90 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
643
Beta
0.17
Float Shares
4.02M
Free Float %
55.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.27% +0.00% -0.27% -5.32% +0.27% +1.91% -8.33% +15.43% +24.67% +179.94% +289.58%
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
39.90
DCF (Unlevered) 265.13 +564.5%
DCF (Levered) 133.63 +234.9%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.06
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
2 / 10
No MOAT
Composite Rating
S-
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    -8.8% Q1'26: -16.4% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    -17.7% Q1'26: -38.0% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    +7.9% Q1'26: +19.2% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +16.2% Q1'26: +11.5% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    +11.3% Q1'26: +6.1% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    +0.1% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    0.26× Q1'26: 0.44× (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 (0.19) × ERP
WACC = 95% × Ke + 5% × Kd (7.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 262.33 Current price: 39.90
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.
Dec 2028
1 Rev. Ana.
Revenue
491.08M
est: 444.20M (+10.6%)
357.85M
est: 337.10M (+6.2%)
408.37M
est: 332.80M (+22.7%)
486.55M
est: 358.60M (+35.7%)
441.54M
est: 373.60M (+18.2%)
411.43M
est: 373.60M (+10.1%)
380.47M
est: 341.60M (+11.4%)
397.56M
est: 341.90M (+16.3%)
418.25M
est: 475.50M (-12.0%)
374.93M
est: 437.30M (-14.3%)
342.09M
est: 337.00M (+1.5%)
339.90M
339.90M – 339.90M
+0.9% YoY
486.50M
486.50M – 486.50M
+43.1% YoY
491.50M
491.50M – 491.50M
+1.0% YoY
EBITDA
14.11M
est: 57.01M (-75.2%)
17.96M
est: 43.26M (-58.5%)
19.17M
est: 42.71M (-55.1%)
44.95M
est: 46.02M (-2.3%)
41.18M
est: 47.95M (-14.1%)
38.95M
est: 47.95M (-18.8%)
43.15M
est: 43.84M (-1.6%)
46.24M
est: 43.88M (+5.4%)
51.49M
est: 61.03M (-15.6%)
72.82M
est: 63.39M (+14.9%)
60.80M
est: 48.85M (+24.5%)
49.27M
49.27M – 49.27M
+0.9% YoY
70.52M
70.52M – 70.52M
+43.1% YoY
71.25M
71.25M – 71.25M
+1.0% YoY
EBIT
11.71M
est: 50.33M (-76.7%)
14.81M
est: 38.20M (-61.2%)
16.44M
est: 37.71M (-56.4%)
41.22M
est: 40.63M (+1.4%)
34.24M
est: 42.33M (-19.1%)
32.63M
est: 42.33M (-22.9%)
36.65M
est: 38.71M (-5.3%)
40.25M
est: 38.74M (+3.9%)
45.77M
est: 53.88M (-15.1%)
67.43M
est: 56.79M (+18.7%)
55.46M
est: 43.77M (+26.7%)
44.14M
44.14M – 44.14M
+0.9% YoY
63.18M
63.18M – 63.18M
+43.1% YoY
63.83M
63.83M – 63.83M
+1.0% YoY
Net Income
8.40M
est: 5.09M (+65.0%)
9.47M
est: 13.10M (-27.7%)
12.14M
est: 15.28M (-20.6%)
31.16M
est: 17.46M (+78.4%)
23.95M
est: 18.19M (+31.7%)
23.19M
est: 18.92M (+22.6%)
26.90M
est: 15.28M (+76.1%)
28.98M
est: 15.28M (+89.7%)
35.28M
est: 339.81M (-89.6%)
52.86M
est: 359.18M (-85.3%)
43.57M
est: 389.77M (-88.8%)
418.92M
418.92M – 418.92M
+7.5% YoY
— – —
-100.0% YoY
— – —
SGA
24.89M
est: 50.33M (-50.5%)
26.84M
est: 38.19M (-29.7%)
27.26M
est: 37.71M (-27.7%)
30.24M
est: 40.63M (-25.6%)
36.07M
est: 42.33M (-14.8%)
38.21M
est: 42.33M (-9.7%)
42.43M
est: 38.70M (+9.6%)
46.45M
est: 38.74M (+19.9%)
48.48M
est: 53.87M (-10.0%)
48.50M
est: 55.01M (-11.8%)
53.15M
est: 42.39M (+25.4%)
42.76M
42.76M – 42.76M
+0.9% YoY
61.20M
61.20M – 61.20M
+43.1% YoY
61.83M
61.83M – 61.83M
+1.0% YoY
EPS
1.15
est: 0.70 (+64.3%)
1.30
est: 1.80 (-27.8%)
1.67
est: 2.10 (-20.5%)
3.43
est: 2.40 (+42.9%)
3.29
est: 2.50 (+31.6%)
3.18
est: 2.60 (+22.3%)
3.69
est: 2.10 (+75.7%)
3.98
est: 2.10 (+89.5%)
4.84
est: 46.70 (-89.6%)
7.27
est: 49.30 (-85.3%)
5.98
est: 53.50 (-88.8%)
57.50
57.50 – 57.50
+7.5% YoY
— – —
-100.0% YoY
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-21 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-20 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-19 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-18 S- 5/5 5/5 4/5 5/5 4/5 4/5 5/5
2026-05-15 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-14 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-13 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-12 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-11 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-08 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-07 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-06 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-05 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-04 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-04-30 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-04-29 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-04-28 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-04-27 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-24 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-23 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-22 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-21 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-20 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-17 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-16 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
59.39M
OE per share TTM
8.15
Owner's Yield
21.80%
Maintenance CapEx ratio
22.62%
Maint CapEx / Avg PPE
11.5%

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
95.0K
Shares Outstanding
7.29M

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
Piotr Juszczyk President of the Management Board & Chief Executive Officer 6M male
Malgorzata Koziol Member of Management Board & Director of Legal Department 3M male
Grzegorz Pilch Secretary of Supervisory Board & Member of the Supervisory Board 93.0K male
Pawel Ozga Finance Director & Member of Management Board male
Tobiasz Burkot Member of Management Board & Director of Real Estate Division 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