ZE PAK SA

ZE PAK SA

GGPW:ZEP
19.06
PLN
-0.54
(-2.76%)
-3.17EPS
911.77MMarket Cap
Nov 27Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
54.38
52.73
58
53.22
48.07
45.35
56.63
43.42
48.23
53.93
61.11
43
26.24
26.91
Basic EPS, GAAP
4.27
1.61
-37.01
4.87
3.61
-9.05
-8.76
-4.38
-6.24
4
14.66
5.17
-3.24
-3.17
Free Cash Flow per Basic Share
6.83
-3.99
1.13
6.7
7.49
5.83
8.77
2.02
-7.93
-1.94
-19.97
0.06
-10.49
-16.35
Dividend per Share
- -
0.68
1.2
- -
1.29
1.2
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
74.43
75.16
37.09
41.13
43.5
33.13
23.1
18.72
10.32
14.24
37.61
42.76
39.54
39.35
Tangible Book Value per Share
73.81
73.54
36.74
38.78
43.37
33.06
23.05
18.66
10
11.1
37.56
35.79
32.38
32.19
Basic Weighted Avg Shares
51
51
51
51
51
51
51
51
51
51
51
51
51
51
Sales/Revenue/Turnover
2,764
2,680
2,948
2,705
2,443
2,305
2,878
2,207
2,451
2,741
3,106
2,185
1,334
1,368
Operating Margin (%)
12.43
2.87
-61.46
13.25
11.25
-21.33
-15.18
-14.91
-23.12
9.46
19.58
9.59
-5.71
-6.19
Depreciation Expense
356
353
381
208
196
193
183
153
119
49
38
17
39
37
Net Income, GAAP
217
82
-1,881
248
183
-460
-445
-222
-317
203
745
263
-164
-161
Effective Tax Rate (%)
22.77
19.9
- -
18.71
29.03
- -
- -
- -
- -
33.08
18.18
- -
- -
- -
Profit Margin (%)
7.85
3.06
-63.81
9.16
7.5
-19.97
-15.47
-10.08
-12.93
7.42
23.99
12.03
-12.33
-11.77
Working Capital
60
-24
- -
-169
8
-307
-17
-47
45
435
899
514
-663
-35
LT Debt
675
886
936
588
305
61
85
51
291
677
36
29
20
1,031
Total Equity
3,783
3,820
1,885
2,090
2,211
1,687
1,176
949
524
1,214
1,912
2,175
2,012
2,002
Return on Invested Capital (%)
5.65
2.36
- -
9.5
6.87
- -
- -
- -
- -
10.16
25.62
- -
- -
- -
Return on Capital (%)
4.91
2.19
- -
8.75
6.82
- -
- -
- -
- -
13.54
38.12
- -
- -
- -
Return on Common Equity (%)
5.92
2.16
-65.95
12.46
8.52
-23.63
-31.15
-20.93
-42.96
32.57
56.55
12.87
-7.86
-7.74

Capital Structure

PLN

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
530
585
168
LT Borrowings
- -
- -
1,018
LT Finance Leases
24
20
13
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
51
51
51
Market Capitalization
1,217
981
912

Working Capital

PLN

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
712
882
1,174
Cash, Cash Equivalents & STI
399
522
611
Accounts Receivable, Net
212
101
87
Inventories
6
5
6
Total Current Liabilities
1,136
1,545
1,209
Payables & Accruals
- -
- -
- -
ST Debt
530
585
168
Deferred Revenue
- -
- -
- -

Growth Rates

PLN

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
9.4%
30.11%
-7.53%
Free Cash Flow
-1,808.23%
-3,708.04%
-18,802.95%
Net Income, GAAP
-62.6%
-16.47%
-162.55%
Sales/Revenue/Turnover
-5.44%
-6.48%
-38.96%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

PLN

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
520
522
521
623
2,185
2025
309
335
331
358
1,334
2026
343
- -
- -
- -
- -

Quarterly Earnings Per Share

PLN

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.09
2.17
0.65
2.44
5.17
2025
-0.27
-1.29
-0.78
-0.89
-3.24
2026
-0.2
- -
- -
- -
- -

Quarterly Dividends Per Share

PLN

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Piotr Zak
Full Time Employees
2,132
Sector
Utilities
Industry
Electric utilities
Address
ul. Kazimierska 45 Konin WP Poland 62-510
IPO Date
Oct 10, 2012
Business
ZE PAK SA (ZEP.WA), the largest private energy group in Poland, produces and sells electricity and heat primarily from lignite-fired power plants, supplemented by renewable sources including biomass co-combustion, wind, photovoltaics and biomass; it also engages in lignite extraction, construction and installation works, maintenance services, manufacturing, commercial activities, wholesale electricity trading, sale of electricity certificates of origin, heat production and management of CO2 emission allowances. The company's generation assets comprise Pątnów II Power Plant with a supercritical 474 MW unit, Konin Power Plant featuring a 55 MW biomass-fired unit commissioned in 2012 and Pątnów Power Plant equipped for biomass co-firing; lignite mining occurs via PAK KWB Konin SA at the Tomisławice open-pit mine, while subsidiaries handle renovation, sales and other industrial services. Founded in 1958 through the development of power plants in Konin, Pątnów and Adamów and headquartered at ul. Kazimierska 45 in Konin, Poland, ZE PAK listed on the Warsaw Stock Exchange in 2012 and operates across Poland with vertically integrated entities targeting industrial and wholesale customers in the electric utilities sector. In recent strategic shifts, the group is executing an ambitious green transformation by phasing out coal operations, having decommissioned units 1, 2 and 5 at Pątnów Power Plant by end-2024 leaving only the Pątnów II unit operational, with full lignite phase-out planned imminently; it advances low-emission projects including a gas-fired combined cycle unit via 100%-owned PAK CCGT sp. z o.o. at the former Adamów site, a 500 MW onshore wind farm near Opole acquired in Q2 2024 and green hydrogen production through a 49.5% stake in PAK Polska Czysta Energia sp. z o.o., a joint venture with Cyfrowy Polsat Group that signed a grant agreement in 2024 for five additional hydrogen refuelling stations. In 2024, ZE PAK generated 1.43 TWh net electricity from conventional assets amid regulatory pressures on emissions, achieving PLN 2,185 million in sales revenue and PLN 282 million EBITDA while restructuring internal debt for PAK CCGT to secure external financing; revenues derived mainly from electricity sales, Capacity Market auctions, heat, biomass and termination of legacy power contracts. The Adamów Power Plant ceased operations in January 2018 per EU directive requirements, marking an early step in its emission-reduction trajectory.