Subscribe

Torpol S.A. (TOR.WA)

PLN73.10 +2.60 (+3.69%)
PL WSE Industrials Engineering & Construction
Address ul. Michael 43 61-119
Poznan, WP, PL
CEO Konrad Adam Miterski
Website torpol.pl
IPO 2014-09-05
ISIN PLTORPL00016

Explore sections of this company profile

Description

Torpol S.A. engages in construction of railway infrastructure in Poland. The company offers railway infrastructure services in the construction and modernization of railway stations, tracks, and lines; implements track works; constructs overhead catenary system, power supply, and train traffic and control systems; and road and civil engineering structures. It also provides oil and gas infrastructure, including design and construction services for installation of the oil and gas, chemical and petrochemical, energy, and hydrogen industries. In addition, the company offers urban infrastructure and machinery and equipment. Torpol S.A. was founded in 1991 and is based in Poznan, 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
PLN73.10 +2.60 (+3.69%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
15.9K
Beta
0.23
Float Shares
11.94M
Free Float %
52.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+4.37% +3.77% -0.28% +4.68% +21.77% +18.54% +87.43% +377.33% +369.20% +595.15% +736.45%
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
73.10
DCF (Unlevered) 242.58 +231.8%
DCF (Levered) 265.90 +263.7%

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 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.58
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    +35.7% Q1'26: -13.2% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    +14.5% Q1'26: +2.3% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    +25.0% Q1'26: -38.4% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +4.7% Q1'26: +3.2% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    Q1'26: +25.9% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    +0.0% Q1'26: -0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    0.54× Q1'26: 1.00× (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 (0.28) × ERP
WACC = 96% × Ke + 4% × Kd (9.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 242.58 Current price: 73.10
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.
Revenue
1.24B
est: 1.15B (+8.1%)
770.15M
est: 667.00M (+15.5%)
752.16M
est: 657.00M (+14.5%)
1.53B
est: 1.42B (+7.2%)
1.60B
est: 1.60B (+0.2%)
1.39B
est: 1.45B (-4.3%)
1.12B
est: 1.20B (-6.5%)
1.08B
est: 1.01B (+7.7%)
1.09B
est: 958.10M (+14.0%)
1.46B
est: 1.40B (+4.1%)
1.98B
est: 1.88B (+5.5%)
2.04B
1.97B – 2.10B
+8.6% YoY
2.39B
2.24B – 2.53B
+17.3% YoY
2.79B
2.70B – 2.88B
+16.8% YoY
3.39B
3.28B – 3.50B
+21.5% YoY
3.32B
3.21B – 3.43B
-2.1% YoY
EBITDA
55.47M
est: 148.03M (-62.5%)
31.97M
est: 86.21M (-62.9%)
38.58M
est: 84.91M (-54.6%)
68.70M
est: 183.98M (-62.7%)
64.95M
est: 207.04M (-68.6%)
86.43M
est: 187.94M (-54.0%)
128.53M
est: 155.09M (-17.1%)
263.13M
est: 130.15M (+102.2%)
162.14M
est: 123.83M (+30.9%)
114.50M
est: 180.80M (-36.7%)
120.60M
est: 241.93M (-50.2%)
262.64M
254.25M – 271.02M
+8.6% YoY
308.13M
289.48M – 326.79M
+17.3% YoY
359.92M
348.43M – 371.42M
+16.8% YoY
437.45M
423.48M – 451.42M
+21.5% YoY
428.30M
414.62M – 441.97M
-2.1% YoY
EBIT
44.16M
est: 125.38M (-64.8%)
19.75M
est: 73.01M (-73.0%)
23.66M
est: 71.92M (-67.1%)
51.29M
est: 155.82M (-67.1%)
42.66M
est: 175.35M (-75.7%)
64.05M
est: 159.17M (-59.8%)
106.18M
est: 131.36M (-19.2%)
238.70M
est: 110.23M (+116.5%)
137.63M
est: 104.88M (+31.2%)
88.65M
est: 153.83M (-42.4%)
93.50M
est: 205.84M (-54.6%)
223.46M
216.32M – 230.60M
+8.6% YoY
262.17M
246.30M – 278.04M
+17.3% YoY
306.24M
296.46M – 316.02M
+16.8% YoY
372.20M
360.31M – 384.08M
+21.5% YoY
364.41M
352.77M – 376.05M
-2.1% YoY
Net Income
31.95M
est: 35.57M (-10.2%)
10.33M
est: 26.09M (-60.4%)
-26.71M
est: 311.0K (-8,690.0%)
19.15M
est: 18.84M (+1.7%)
29.12M
est: 51.91M (-43.9%)
48.55M
est: 62.25M (-22.0%)
77.08M
est: 56.97M (+35.3%)
183.84M
est: 137.82M (+33.4%)
101.92M
est: 81.00M (+25.8%)
67.91M
est: 59.00M (+15.1%)
78.09M
est: 71.09M (+9.8%)
145.57M
139.53M – 151.61M
+104.8% YoY
154.26M
147.85M – 160.66M
+6.0% YoY
191.65M
183.69M – 199.60M
+24.2% YoY
130.93M
125.49M – 136.36M
-31.7% YoY
— – —
-100.0% YoY
SGA
24.64M
est: 37.95M (-35.1%)
26.85M
est: 22.10M (+21.5%)
22.28M
est: 21.77M (+2.3%)
31.65M
est: 47.17M (-32.9%)
32.84M
est: 53.08M (-38.1%)
35.12M
est: 48.18M (-27.1%)
38.80M
est: 39.76M (-2.4%)
38.24M
est: 33.37M (+14.6%)
44.17M
est: 31.75M (+39.1%)
43.99M
est: 46.73M (-5.9%)
51.98M
est: 62.53M (-16.9%)
67.88M
65.71M – 70.05M
+8.6% YoY
79.64M
74.82M – 84.46M
+17.3% YoY
93.02M
90.05M – 96.00M
+16.8% YoY
113.06M
109.45M – 116.67M
+21.5% YoY
110.70M
107.16M – 114.23M
-2.1% YoY
EPS
1.39
est: 1.55 (-10.3%)
0.44
est: 1.14 (-61.3%)
-1.16
est: 0.01 (-8,667.8%)
0.83
est: 0.82 (+1.2%)
1.27
est: 2.26 (-43.8%)
2.11
est: 2.71 (-22.1%)
3.36
est: 2.48 (+35.5%)
8.00
est: 6.00 (+33.3%)
4.44
est: 3.60 (+23.3%)
2.97
est: 2.65 (+12.1%)
3.40
est: 3.09 (+9.9%)
6.34
6.07 – 6.60
+104.8% YoY
6.72
6.44 – 6.99
+6.0% YoY
8.34
8.00 – 8.69
+24.2% YoY
5.70
5.46 – 5.94
-31.7% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-28 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-27 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-26 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-25 A- 4/5 4/5 4/5 4/5 3/5 3/5 2/5
2026-05-22 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-21 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-20 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-19 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-18 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-15 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-14 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-13 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-12 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-11 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-05-08 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-07 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-06 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-05 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-04 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-04-30 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-04-29 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-28 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-27 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-24 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-23 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
257.96M
OE per share TTM
11.23
Owner's Yield
15.68%
Maintenance CapEx ratio
68.89%
Maint CapEx / Avg PPE
12.1%

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 Held by 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 99.3K 0.65%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 306.0K 0.39%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 163.5K 0.28%
4 State Street SPDR Portfolio Europe ETF SPEU 0.00% 7.1K 0.07%
5 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.00% 678.92 0.56%

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
112.7K
Shares Outstanding
22.97M

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
Marcin Zachariasz Vice President of Management Board & Chief Financial Officer 814.0K male
Krzysztof Drzewiecki Vice President of the Management Board for Production 682.0K male
Jacek Poniewierski Vice President of the Management Board 524.3K male
Iwona Zalewska Malesa Secretary of the Supervisory Board & Member of Supervisory Board 106.0K female
Konrad Miterski Acting President of the Management Board & Member of the Supervisory Board 106.0K male
Marta Izdebska Director of Accounting Department female
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