1. Poland Stocks

  2. •

    Communication Services

  3. •

    Entertainment
Cyfrowy Polsat S.A.

Cyfrowy Polsat S.A.

CPS.WA
Cyfrowy Polsat S.A.PL flagWarsaw Stock Exchange
15.98
PLN
-0.46
- -
8.80BMarket Cap
Cyfrowy Polsat S.A.
CPS.WA
(Warsaw Stock Exchange)

Recent

price

15.98

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
5.52
7.3
7.98
8.36
13.75
15.36
15.21
15.37
16.71
18.26
18.71
19.6
23.16
24.74
25.9
26.01
26.49
Revenue per Share
0.96
0.49
1.72
1.51
0.54
1.82
1.63
1.53
1.3
1.72
1.79
6.94
1.61
0.51
1.29
-4.63
-4.6
Basic EPS, GAAP
0.57
0.87
1.98
1.95
2.14
3.42
3.17
3.25
2.92
3.31
2.98
3.02
0.24
-1.01
1.96
2.08
2.26
Free Cash Flow per Basic Share
0.57
- -
- -
- -
0.19
- -
0.51
0.32
- -
0.93
0.36
1.87
1.18
- -
- -
- -
- -
Dividend per Share
0.97
1.82
3.42
4.92
3.56
4.82
6.44
7.66
9.72
10.38
11.16
12.36
14.49
15.18
16.37
11.77
12.13
Book Value per Share
1.31
-4.75
-3.23
-2.03
-19.63
-13.52
-13.29
-10.88
-8.22
-6.29
-5.83
-2.53
-2.79
-3.81
-2.29
-3.45
-2.99
Tangible Book Value per Share
268
324
348
348
539
640
640
640
640
640
640
635
558
551
551
551
545
Basic Weighted Avg Shares
1,482
2,366
2,778
2,911
7,410
9,823
9,730
9,829
10,686
11,676
11,963
12,444
12,915
13,626
14,266
14,324
14,428
Sales/Revenue/Turnover
21.97
26.82
29.39
28.11
20.38
20.85
17.64
19.35
16.95
17.69
16.84
17.77
12.29
8.9
12.82
9.8
9.74
Operating Margin (%)
81
344
438
477
1,520
1,912
2,202
2,012
2,308
2,773
2,825
2,462
2,498
2,580
2,191
4,955
4,984
Depreciation Expense
258
160
598
526
292
1,163
1,041
981
834
1,101
1,142
4,409
900
278
710
-2,551
-2,506
Net Income, GAAP
19.55
16.6
13.99
11.37
6.91
12.68
1.2
29.2
37.52
24.05
20.52
22.09
18.84
26.13
27.99
- -
90.89
Effective Tax Rate (%)
17.44
6.77
21.54
18.05
3.95
11.84
10.7
9.98
7.8
9.43
9.54
35.43
6.97
2.04
4.98
-17.81
-17.37
Profit Margin (%)
-48
102
18
246
-183
-4,238
89
18
404
-883
3
2,451
216
3,511
3,334
2,509
2,628
Working Capital
1
2,377
1,909
1,580
12,245
6,376
11,159
10,286
9,597
10,610
11,988
10,111
8,871
13,934
13,316
13,444
13,208
LT Debt
428
1,896
2,468
3,001
9,078
10,250
11,378
12,117
13,875
14,464
14,426
15,385
15,811
16,305
17,069
14,407
14,574
Total Equity
64.02
20.62
14.83
14.87
9.96
7.73
7.21
5.6
4.57
5.88
5.74
6.19
4.71
3.04
4.08
- -
7.49
Return on Invested Capital (%)
92.66
17.61
23.28
19.16
9.01
11.74
9.79
8
6.4
7.41
7.26
23.34
7.83
5.13
5.82
- -
8.12
Return on Capital (%)
103.5
37.58
67.19
36.18
16.11
46.57
28.92
21.75
15
17.13
16.58
58.83
11.3
3.39
8.18
-32.94
-31.92
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
1,612
1,773
1,837
LT Borrowings
12,957
12,913
12,693
LT Finance Leases
527
532
514
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
551
551
551
Market Capitalization
7,506
6,578
6,374

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
8,564
8,528
8,284
Cash, Cash Equivalents & STI
2,965
3,201
2,791
Accounts Receivable, Net
2,826
2,541
2,886
Inventories
1,038
936
978
Total Current Liabilities
5,295
6,019
5,656
Payables & Accruals
- -
- -
- -
ST Debt
1,612
1,773
1,837
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
3.76%
0.33%
-15.6%
Free Cash Flow
-90.85%
-179.42%
6.27%
Net Income, GAAP
-16.2%
-33.29%
-459.1%
Sales/Revenue/Turnover
3.89%
3.68%
0.4%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3,405
3,454
3,580
3,827
14,266
2025
3,530
3,590
3,431
3,772
14,324
2026
3,635
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.33
0.27
0.45
- -
1.29
2025
0.16
0.21
0.13
- -
-4.63
2026
0.24
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Broadside Enterprises, Inc. (BRSE)
Spanish Broadcasting System, Inc. (SBSA)
WildBrain Ltd. (WILD.TO)
Universal Music Group N.V. (UMG.AS)
China Media Inc. (CHND)
Toei Animation Co.,Ltd. (4816.T)
Business
Cyfrowy Polsat S.A. operates as a leading Polish media and telecommunications group, providing digital satellite and terrestrial pay TV platforms under the Polsat Box brand; broadband internet access; mobile telephony services including voice, SMS, data packages, and 5G-enabled devices; fixed-line telephony; online video platforms such as Polsat Box Go, Disney+, Max, and FilmBox; multiroom HD, catch-up TV, and nPVR services; premium content channels; radio broadcasting; and value-added services to approximately 6 million B2C and B2B contract customers primarily in Poland. The company, founded in 1996 and headquartered at ul. Łubinowa 4a in Warsaw, manages key subsidiaries including Polkomtel Sp. z o.o., Netia S.A., Telewizja Polsat Sp. z o.o., Grupa Interia Sp. z o.o., and entities in green energy such as PAK-Polska Czysta Energia sp. z o.o. as well as real estate developments through Port Praski Sp. z o.o.; it serves individual consumers, businesses, and wholesale markets with over 20 million active services across its segments. Recent developments include strong sales growth in its new multiplay bundled offerings, with 11% of the customer base migrated and bundles of three or more services nearly tripling; acquisition of exclusive broadcasting rights for WTA Tour tennis tournaments in Poland from 2027-2031 and UEFA Europa League/Conference League formats; continued investments in renewable energy with PLN 420 million in development capex over nine months ended September 2025, including biomass, photovoltaics, and onshore wind farms generating over 1,000 GWh annually; leadership changes with Andrzej Abramczuk appointed President of the Management Board and Daniel Kaczorowski as Chairman of the Supervisory Board in July 2025; and a planned strategic investment to acquire a significant block of shares in Netia, alongside significant financing agreements and credit security establishments in August 2025.