Subscribe

Kino Polska TV Spolka Akcyjna (KPL.WA)

PLN17.30 -0.10 (-0.57%)
PL WSE Communication Services Broadcasting
Address ul. Pulawska 435a 02-801
Warsaw, PL
CEO Katarzyna Woznicka
IPO 2011-05-27
ISIN PLKNOPL00014

Explore sections of this company profile

Description

Kino Polska TV Spolka Akcyjna operates as a media group, primarily engaged in the creation, broadcasting, and distribution of television channels across Eastern and Central Europe. Its portfolio includes well-known channels such as Kino Polska, Kino Polska Muzyka, Kino TV, and FilmBox Premium HD, along with various other thematic and terrestrial offerings. The company extends its reach by producing and distributing FilmBox movie and thematic channels to international markets. Furthermore, its operations encompass publishing, film production, and the digital archiving of works important to Polish cinematography and the internet. This company was established in 2003 and is headquartered in Warsaw, 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
PLN17.30 -0.10 (-0.57%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
13.4K
Beta
0.02
Float Shares
6.74M
Free Float %
34.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.51% -1.99% -0.25% -9.63% +3.68% -13.22% +8.54% +36.33% +37.76% +44.85% +75.11%
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
17.30
DCF (Unlevered) 189.71 +996.6%
DCF (Levered) 92.17 +432.8%

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)
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
5.17
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A+
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Broadcasting: +0.6%
    +5.8% Q1'26: +3.0% (vs Q1'25)
  • EPS growth Broadcasting: +26.7%
    +19.0% Q1'26: +5.2% (vs Q1'25)
  • FCF margin FCF growth · Broadcasting: +22.9%
    +35.3% Q1'26: +38.9% (vs Q1'25)
  • EBIT margin Broadcasting: +5.6%
    +28.2% Q1'26: +34.2% (vs Q1'25)
  • ROIC Broadcasting: +2.6%
    +20.8% Q1'26: +22.4% (vs Q1'25)
  • Share dilution Broadcasting: 0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Broadcasting: -1.02×
    0.07× Q1'26: 0.06× (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 (0.02) × ERP
WACC = 97% × Ke + 3% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 189.71 Current price: 17.30
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.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
107.06M
est: 113.82M (-5.9%)
113.94M
est: 114.41M (-0.4%)
123.33M
est: 122.87M (+0.4%)
149.16M
est: 131.97M (+13.0%)
201.59M
est: 140.37M (+43.6%)
211.81M
est: 211.80M (+0.0%)
257.16M
est: 241.50M (+6.5%)
284.82M
est: 259.00M (+10.0%)
294.21M
est: 296.90M (-0.9%)
315.50M
est: 310.20M (+1.7%)
333.73M
est: 329.30M (+1.3%)
334.00M
334.00M – 334.00M
+1.4% YoY
343.60M
343.60M – 343.60M
+2.9% YoY
351.80M
351.80M – 351.80M
+2.4% YoY
358.20M
358.20M – 358.20M
+1.8% YoY
364.30M
364.30M – 364.30M
+1.7% YoY
EBITDA
43.86M
est: 49.79M (-11.9%)
33.27M
est: 50.05M (-33.5%)
45.45M
est: 53.75M (-15.4%)
78.63M
est: 57.73M (+36.2%)
75.62M
est: 61.41M (+23.2%)
88.08M
est: 92.65M (-4.9%)
117.68M
est: 105.65M (+11.4%)
118.83M
est: 113.30M (+4.9%)
123.83M
est: 129.88M (-4.7%)
150.08M
est: 171.89M (-12.7%)
165.22M
est: 182.47M (-9.5%)
185.08M
185.08M – 185.08M
+1.4% YoY
190.40M
190.40M – 190.40M
+2.9% YoY
194.94M
194.94M – 194.94M
+2.4% YoY
198.49M
198.49M – 198.49M
+1.8% YoY
201.87M
201.87M – 201.87M
+1.7% YoY
EBIT
21.01M
est: 25.36M (-17.2%)
18.33M
est: 25.49M (-28.1%)
20.65M
est: 27.38M (-24.6%)
41.34M
est: 29.41M (+40.6%)
25.55M
est: 31.28M (-18.3%)
34.75M
est: 47.20M (-26.4%)
60.26M
est: 53.81M (+12.0%)
61.15M
est: 57.71M (+6.0%)
66.28M
est: 66.16M (+0.2%)
87.15M
est: 109.56M (-20.5%)
94.02M
est: 116.30M (-19.2%)
117.96M
117.96M – 117.96M
+1.4% YoY
121.35M
121.35M – 121.35M
+2.9% YoY
124.25M
124.25M – 124.25M
+2.4% YoY
126.51M
126.51M – 126.51M
+1.8% YoY
128.66M
128.66M – 128.66M
+1.7% YoY
Net Income
16.42M
est: 19.42M (-15.5%)
15.31M
est: 19.23M (-20.4%)
15.91M
est: 20.81M (-23.6%)
36.28M
est: 22.60M (+60.6%)
18.54M
est: 24.18M (-23.3%)
27.24M
est: 18.83M (+44.7%)
48.64M
est: 40.83M (+19.1%)
47.67M
est: 44.99M (+5.9%)
51.87M
est: 51.54M (+0.7%)
66.72M
est: 69.38M (-3.8%)
79.45M
est: 75.32M (+5.5%)
77.31M
77.31M – 77.31M
+2.6% YoY
79.29M
79.29M – 79.29M
+2.6% YoY
79.29M
79.29M – 79.29M
+0.0% YoY
81.27M
81.27M – 81.27M
+2.5% YoY
81.27M
81.27M – 81.27M
+0.0% YoY
SGA
2.70M
est: -2.33M (+215.9%)
1.48M
est: -2.34M (+163.2%)
2.18M
est: -2.51M (+186.9%)
2.34M
est: -2.70M (+186.6%)
3.37M
est: -2.87M (+217.6%)
1.72M
est: -4.33M (+139.6%)
1.96M
est: -4.93M (+139.7%)
4.82M
est: -5.29M (+191.1%)
-40.13M
est: -6.07M (-561.4%)
498.0K
est: -6.84M (+107.3%)
est: -7.26M (+100.0%)
-7.37M
-7.37M – -7.37M
-1.4% YoY
-7.58M
-7.58M – -7.58M
-2.9% YoY
-7.76M
-7.76M – -7.76M
-2.4% YoY
-7.90M
-7.90M – -7.90M
-1.8% YoY
-8.03M
-8.03M – -8.03M
-1.7% YoY
EPS
0.83
est: 0.98 (-15.3%)
0.77
est: 0.97 (-20.6%)
0.80
est: 1.05 (-23.8%)
1.83
est: 1.14 (+60.5%)
0.94
est: 1.22 (-23.0%)
1.37
est: 0.95 (+44.2%)
2.45
est: 2.06 (+18.9%)
2.40
est: 2.27 (+5.7%)
2.62
est: 2.60 (+0.8%)
3.37
est: 3.50 (-3.7%)
4.01
est: 3.80 (+5.5%)
3.90
3.90 – 3.90
+2.6% YoY
4.00
4.00 – 4.00
+2.6% YoY
4.00
4.00 – 4.00
+0.0% YoY
4.10
4.10 – 4.10
+2.5% YoY
4.10
4.10 – 4.10
+0.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-28 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-27 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-26 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-25 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-22 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-21 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-20 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-19 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-18 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-05-15 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-14 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-08 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-07 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-06 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-05 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-05-04 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-04-30 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-04-29 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-04-28 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-04-27 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-04-24 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-04-23 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-04-22 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-04-21 A 4/5 5/5 5/5 5/5 2/5 3/5 3/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
81.08M
OE per share TTM
4.09
Owner's Yield
20.76%
Maintenance CapEx ratio
1.36%
Maint CapEx / Avg PPE
3.0%

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
403.5K
Shares Outstanding
19.82M

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
Erwan Louis Andre Luherne Member of the Management Board 149.6K male
Katarzyna Woznicka Member of the Management Board 149.6K female
Patrycja Galazka-Struzik Member of the Management Board 149.6K female
Marta Kruk-Bogusz Manager for IR & the Office of the Management Board
Martyna Balabanska-Klos 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