Subscribe

Voxel S.A. (VOX.WA)

PLN110.80 -0.20 (-0.18%)
PL WSE Healthcare Medical - Diagnostics & Research
Address ul. Wielicka 265 30-663
Kraków, PL
CEO Jaroslaw Furdal
Website voxel.pl
IPO 2011-10-11
ISIN PLVOXEL00014

Explore sections of this company profile

Description

Voxel S.A. manages an extensive chain of facilities dedicated to diagnostic medical imaging. The company's offerings encompass a broad range of advanced imaging services, including magnetic resonance imaging (MRI), computed tomography (CT), positron emission tomography (PET), and single photon emission computed tomography (SPECT). Furthermore, Voxel S.A. provides teleradiology and outsourcing solutions within the diagnostic imaging sector, alongside developing information systems specifically designed for hospitals and diagnostic centers. The firm also undertakes ventures focused on equipping and implementing new diagnostic laboratories. Established in 2005 and headquartered in Kraków, Poland, Voxel S.A. maintains its operational presence through 33 specialized laboratories situated in 21 Polish cities.

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
PLN110.80 -0.20 (-0.18%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
13.7K
Beta
0.56
Float Shares
5.94M
Free Float %
56.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+16.14% +18.95% +13.11% -17.03% -19.40% -7.07% -26.81% +139.92% +158.58% +531.64% +679.31%
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
110.80
DCF (Unlevered) 222.56 +100.9%
DCF (Levered) 185.36 +67.3%

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) 67% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.59
Safe 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
5 / 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 ★ Strong MOAT
  • Revenue growth Medical - Diagnostics & Research: +7.9%
    +15.0% Q1'26: -0.4% (vs Q1'25)
  • EPS growth Medical - Diagnostics & Research: +30.8%
    +2.4% Q1'26: +31.6% (vs Q1'25)
  • FCF margin FCF growth · Medical - Diagnostics & Research: +32.2%
    +10.4% Q1'26: +19.2% (vs Q1'25)
  • EBIT margin Medical - Diagnostics & Research: +9.6%
    +23.0% Q1'26: +27.0% (vs Q1'25)
  • ROIC Medical - Diagnostics & Research: +5.2%
    +18.4% Q1'26: +21.8% (vs Q1'25)
  • Share dilution Medical - Diagnostics & Research: 0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Diagnostics & Research: -0.13×
    0.98× Q1'26: 0.88× (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 (0.53) × ERP
WACC = 86% × Ke + 14% × Kd (5.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 251.26 Current price: 110.80
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
2 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
132.05M
est: 126.46M (+4.4%)
120.66M
est: 125.30M (-3.7%)
152.16M
est: 132.60M (+14.8%)
170.41M
est: 179.20M (-4.9%)
211.66M
est: 227.10M (-6.8%)
327.64M
est: 245.40M (+33.5%)
442.66M
est: 260.90M (+69.7%)
414.80M
est: 393.83M (+5.3%)
424.18M
est: 476.19M (-10.9%)
507.77M
est: 507.07M (+0.1%)
583.79M
est: 587.96M (-0.7%)
547.00M
532.15M – 561.85M
-7.0% YoY
565.00M
535.39M – 594.61M
+3.3% YoY
624.00M
607.06M – 640.94M
+10.4% YoY
762.40M
741.70M – 783.10M
+22.2% YoY
EBITDA
34.14M
est: 39.07M (-12.6%)
29.90M
est: 38.72M (-22.8%)
39.20M
est: 40.97M (-4.3%)
45.88M
est: 55.37M (-17.1%)
56.22M
est: 70.17M (-19.9%)
84.24M
est: 75.83M (+11.1%)
131.28M
est: 80.62M (+62.8%)
118.93M
est: 121.69M (-2.3%)
151.49M
est: 153.51M (-1.3%)
176.42M
est: 163.46M (+7.9%)
189.14M
est: 189.54M (-0.2%)
176.34M
171.55M – 181.12M
-7.0% YoY
182.14M
172.59M – 191.69M
+3.3% YoY
201.16M
195.70M – 206.62M
+10.4% YoY
245.78M
239.10M – 252.45M
+22.2% YoY
EBIT
20.97M
est: 27.38M (-23.4%)
17.36M
est: 27.13M (-36.0%)
25.92M
est: 28.71M (-9.7%)
32.12M
est: 38.80M (-17.2%)
33.31M
est: 49.17M (-32.2%)
50.19M
est: 53.13M (-5.5%)
95.22M
est: 56.49M (+68.6%)
79.62M
est: 85.27M (-6.6%)
112.78M
est: 110.38M (+2.2%)
128.74M
est: 117.53M (+9.5%)
133.99M
est: 136.28M (-1.7%)
126.79M
123.35M – 130.23M
-7.0% YoY
130.96M
124.10M – 137.82M
+3.3% YoY
144.64M
140.71M – 148.56M
+10.4% YoY
176.72M
171.92M – 181.51M
+22.2% YoY
Net Income
14.34M
est: 12.20M (+17.5%)
11.00M
est: 9.88M (+11.3%)
19.80M
est: 14.93M (+32.6%)
23.37M
est: 16.05M (+45.7%)
22.97M
est: 17.67M (+30.0%)
33.96M
70.55M
44.43M
est: 45.90M (-3.2%)
74.20M
est: 89.41M (-17.0%)
96.45M
est: 94.35M (+2.2%)
98.53M
est: 98.53M (+0.0%)
84.02M
81.06M – 86.99M
-14.7% YoY
99.77M
96.25M – 103.30M
+18.8% YoY
112.38M
108.41M – 116.34M
+12.6% YoY
152.29M
146.91M – 157.66M
+35.5% YoY
SGA
18.47M
est: 7.86M (+134.9%)
19.85M
est: 7.79M (+154.9%)
19.17M
est: 8.24M (+132.5%)
19.46M
est: 11.14M (+74.7%)
22.40M
est: 14.12M (+58.6%)
27.21M
est: 15.26M (+78.3%)
24.73M
est: 16.22M (+52.4%)
24.63M
est: 24.49M (+0.6%)
24.51M
est: 27.64M (-11.3%)
27.82M
est: 29.44M (-5.5%)
36.46M
est: 34.13M (+6.8%)
31.76M
30.89M – 32.62M
-7.0% YoY
32.80M
31.08M – 34.52M
+3.3% YoY
36.23M
35.24M – 37.21M
+10.4% YoY
44.26M
43.06M – 45.46M
+22.2% YoY
EPS
1.36
est: 1.16 (+17.1%)
1.05
est: 0.94 (+11.6%)
1.89
est: 1.42 (+32.9%)
2.23
est: 1.53 (+46.0%)
2.19
est: 1.68 (+30.2%)
3.23
6.72
4.23
est: 4.37 (-3.2%)
7.70
est: 8.51 (-9.6%)
9.18
est: 8.98 (+2.2%)
9.40
est: 9.44 (-0.4%)
8.00
7.72 – 8.28
-15.3% YoY
9.50
9.16 – 9.84
+18.8% YoY
10.70
10.32 – 11.08
+12.6% YoY
14.50
13.99 – 15.01
+35.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-28 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-27 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-26 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-25 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-22 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-21 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-20 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-19 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-18 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-15 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-14 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-13 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-12 A 4/5 5/5 5/5 5/5 2/5 3/5 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 5/5 5/5 2/5 3/5 2/5
2026-05-07 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-06 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-05 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-04 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-30 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-29 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-28 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-27 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-24 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-23 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-22 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-21 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-20 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-17 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-16 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
98.14M
OE per share TTM
9.35
Owner's Yield
8.27%
Maintenance CapEx ratio
8.01%
Maint CapEx / Avg PPE
63.8%

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 6 ETFs 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
414.8K
Shares Outstanding
10.50M

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
Jaroslaw Furdal Chairman of the Management Board 660.0K male
Grzegorz Rutkowski Vice Chairman of the Management Board 648.0K 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