H1 2026 report
Przychody wzrosly o 12,3% r/r do 59,49 mln zl, a segment manicure/pedicure (75% przychodow) rosl jeszcze szybciej (+15% r/r), potwierdzajac sile portfolio marek Claresa i PALU.
Sentiment
●●●●●●
4MS
H1 2026 report
Revenue
59.49 m PLN
— YoY
Net income
8.01 m PLN
— YoY
EBITDA
12.21 m PLN
— YoY
FCF
3.88 m PLN
— YoY
Summary
Investment thesis
- Dynamika kosztow operacyjnych (+5,0% r/r) byla wyraznie nizsza niz dynamika przychodow (+12,3% r/r), co podnioslo marze na sprzedazy z 12,4% do 18,1%, a marze netto z 9,4% do 13,5% - zysk netto wzrosl o 60,6% r/r do 8,01 mln zl.
- Bilans jest bardzo mocny: gotowka i depozyty 17,13 mln zl przy zadluzeniu oprocentowanym ok. 5,65 mln zl (pozycja netto gotowkowa), wskaznik plynnosci biezacej 5,48, a spolka od kilku okresow finansuje skup akcji wlasnych (2,02 mln zl w I pol. 2026) zamiast wyplacac dywidende.
- Model biznesowy opiera sie w istotnej mierze na jednym duzym kliencie private label (Jeronimo Martins Polska, 32% przychodow Spolki) - sama Spolka ocenia to ryzyko koncentracji jako wysokie pod wzgledem skutkow, choc nisko prawdopodobne.
- Spolka nie publikuje prognoz finansowych i nie zglasza zadnych nietypowych zdarzen ani toczacych sie postepowan sadowych w okresie - przeglad bieglego rewidenta (Misters Audytor Adviser) nie wniosl zastrzezen.
Read the full analysis
Financial data is open to everyone. The full analysis — management verdict, commentary, risks, and the full narrative — is available after you sign up or log in.
Financials
BETA
4MS · H1 2026
| Metric | H1 2026 | H1 2025 | Δ YoY | YTD 2026 | Δ YoY | Value type | Segment | Conf. |
|---|---|---|---|---|---|---|---|---|
| Revenue | 59,488.5 | — | — | 59,488.5 | — | reported | — | 1.00 |
| EBITDA | 12,212.02 | — | — | 12,212.02 | — | reported | — | 0.95 |
| EBIT | 10,245.06 | — | — | 10,245.06 | — | reported | — | 1.00 |
| EBT | 9,688.45 | — | — | 9,688.45 | — | reported | — | 1.00 |
| Net income | 8,014.18 | — | — | 8,014.18 | — | reported | — | 1.00 |
| EPS (basic) (PLN) | 0.33 | — | — | 0.33 | — | reported | — | 0.95 |
| D&A | 1,966.96 | — | — | 1,966.96 | — | reported | — | 1.00 |
| Interest expense | 231.67 | — | — | 231.67 | — | reported | — | 0.90 |
| Income tax | 1,674.27 | — | — | 1,674.27 | — | reported | — | 1.00 |
| EBITDA margin | 20.53% | — | — | 20.53% | — | derived | — | 0.90 |
| EBIT margin | 17.22% | — | — | 17.22% | — | derived | — | 0.90 |
| EBT margin | 16.29% | — | — | 16.29% | — | derived | — | 0.90 |
| Net margin | 13.47% | — | — | 13.47% | — | derived | — | 0.95 |
| D&A margin | 3.31% | — | — | 3.31% | — | derived | — | 0.90 |
| Cash | 17,130.72 | — | — | — | — | reported | — | 1.00 |
| Total debt | 5,654.35 | — | — | — | — | derived | — | 0.85 |
| Net debt | -11,476.37 | — | — | — | — | derived | — | 0.85 |
| Equity | 90,439.96 | — | — | — | — | reported | — | 1.00 |
| Total assets | 112,485.06 | — | — | — | — | reported | — | 1.00 |
| Working capital | 57,005.21 | — | — | — | — | derived | — | 0.90 |
| Current assets | 69,720.68 | — | — | — | — | reported | — | 1.00 |
| Current liabilities | 12,715.47 | — | — | — | — | reported | — | 0.90 |
| Non-current liabilities | 5,044.81 | — | — | — | — | reported | — | 1.00 |
| Inventory | 41,321.63 | — | — | — | — | reported | — | 1.00 |
| Trade receivables | 8,985.17 | — | — | — | — | reported | — | 1.00 |
| Trade payables | 5,275.5 | — | — | — | — | reported | — | 1.00 |
| Goodwill | 735.24 | — | — | — | — | reported | — | 0.85 |
| CFO | 4,354.08 | — | — | 4,354.08 | — | reported | — | 1.00 |
| CapEx | 478.8 | — | — | 478.8 | — | reported | — | 1.00 |
| FCF | 3,875.28 | — | — | 3,875.28 | — | derived | — | 0.90 |
| Dividends paid | 0 | — | — | 0 | — | reported | — | 1.00 |
| Buybacks | 2,016.45 | — | — | 2,016.45 | — | reported | — | 1.00 |
| Current ratio | 5.48x | — | — | — | — | derived | — | 0.95 |
| Quick ratio | 2.23x | — | — | — | — | derived | — | 0.95 |
| Cash ratio | 1.35x | — | — | — | — | derived | — | 0.85 |
| Debt / equity | 0.06x | — | — | — | — | derived | — | 0.80 |
| Debt / assets | 0.05x | — | — | — | — | derived | — | 0.80 |
| Net debt / equity | -0.13x | — | — | — | — | derived | — | 0.80 |
| Revenue growth (YoY) | 12.3% | — | — | 12.3% | — | derived | — | 0.95 |
| EBITDA growth (YoY) | 38.71% | — | — | 38.71% | — | derived | — | 0.90 |
| EBIT growth (YoY) | 50.32% | — | — | 50.32% | — | derived | — | 0.95 |
| Net income growth (YoY) | 60.66% | — | — | 60.66% | — | derived | — | 0.95 |
| EPS growth (YoY) | 57.14% | — | — | 57.14% | — | derived | — | 0.75 |
| FCF growth (YoY) | -16.53% | — | — | -16.53% | — | derived | — | 0.80 |
| EBITDA margin Δ (YoY) | 3.91 pp | — | — | 3.91 pp | — | derived | — | 0.85 |
| EBIT margin Δ (YoY) | 4.35 pp | — | — | 4.35 pp | — | derived | — | 0.85 |
| Net margin Δ (YoY) | 4.05 pp | — | — | 4.05 pp | — | derived | — | 0.90 |
H1 2026 · Δ YoY
Revenue
59,488.5
—
59,488.5
—
- H1 2025
- —
- YTD 2026
- 59,488.5
- Δ YoY
- —
EBITDA
12,212.02
—
12,212.02
—
- H1 2025
- —
- YTD 2026
- 12,212.02
- Δ YoY
- —
EBIT
10,245.06
—
10,245.06
—
- H1 2025
- —
- YTD 2026
- 10,245.06
- Δ YoY
- —
EBT
9,688.45
—
9,688.45
—
- H1 2025
- —
- YTD 2026
- 9,688.45
- Δ YoY
- —
Net income
8,014.18
—
8,014.18
—
- H1 2025
- —
- YTD 2026
- 8,014.18
- Δ YoY
- —
EPS (basic)
(PLN)
0.33
—
0.33
—
- H1 2025
- —
- YTD 2026
- 0.33
- Δ YoY
- —
D&A
1,966.96
—
1,966.96
—
- H1 2025
- —
- YTD 2026
- 1,966.96
- Δ YoY
- —
Interest expense
231.67
—
231.67
—
- H1 2025
- —
- YTD 2026
- 231.67
- Δ YoY
- —
Income tax
1,674.27
—
1,674.27
—
- H1 2025
- —
- YTD 2026
- 1,674.27
- Δ YoY
- —
EBITDA margin
20.53%
—
20.53%
—
- H1 2025
- —
- YTD 2026
- 20.53%
- Δ YoY
- —
EBIT margin
17.22%
—
17.22%
—
- H1 2025
- —
- YTD 2026
- 17.22%
- Δ YoY
- —
EBT margin
16.29%
—
16.29%
—
- H1 2025
- —
- YTD 2026
- 16.29%
- Δ YoY
- —
Net margin
13.47%
—
13.47%
—
- H1 2025
- —
- YTD 2026
- 13.47%
- Δ YoY
- —
D&A margin
3.31%
—
3.31%
—
- H1 2025
- —
- YTD 2026
- 3.31%
- Δ YoY
- —
Cash
17,130.72
—
17,130.72
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Total debt
5,654.35
—
5,654.35
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Net debt
-11,476.37
—
-11,476.37
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Equity
90,439.96
—
90,439.96
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Total assets
112,485.06
—
112,485.06
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Working capital
57,005.21
—
57,005.21
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Current assets
69,720.68
—
69,720.68
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Current liabilities
12,715.47
—
12,715.47
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Non-current liabilities
5,044.81
—
5,044.81
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Inventory
41,321.63
—
41,321.63
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Trade receivables
8,985.17
—
8,985.17
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Trade payables
5,275.5
—
5,275.5
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Goodwill
735.24
—
735.24
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
CFO
4,354.08
—
4,354.08
—
- H1 2025
- —
- YTD 2026
- 4,354.08
- Δ YoY
- —
CapEx
478.8
—
478.8
—
- H1 2025
- —
- YTD 2026
- 478.8
- Δ YoY
- —
FCF
3,875.28
—
3,875.28
—
- H1 2025
- —
- YTD 2026
- 3,875.28
- Δ YoY
- —
Dividends paid
0
—
0
—
- H1 2025
- —
- YTD 2026
- 0
- Δ YoY
- —
Buybacks
2,016.45
—
2,016.45
—
- H1 2025
- —
- YTD 2026
- 2,016.45
- Δ YoY
- —
Current ratio
5.48x
—
5.48x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Quick ratio
2.23x
—
2.23x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Cash ratio
1.35x
—
1.35x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Debt / equity
0.06x
—
0.06x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Debt / assets
0.05x
—
0.05x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Net debt / equity
-0.13x
—
-0.13x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Revenue growth (YoY)
12.3%
—
12.3%
—
- H1 2025
- —
- YTD 2026
- 12.3%
- Δ YoY
- —
EBITDA growth (YoY)
38.71%
—
38.71%
—
- H1 2025
- —
- YTD 2026
- 38.71%
- Δ YoY
- —
EBIT growth (YoY)
50.32%
—
50.32%
—
- H1 2025
- —
- YTD 2026
- 50.32%
- Δ YoY
- —
Net income growth (YoY)
60.66%
—
60.66%
—
- H1 2025
- —
- YTD 2026
- 60.66%
- Δ YoY
- —
EPS growth (YoY)
57.14%
—
57.14%
—
- H1 2025
- —
- YTD 2026
- 57.14%
- Δ YoY
- —
FCF growth (YoY)
-16.53%
—
-16.53%
—
- H1 2025
- —
- YTD 2026
- -16.53%
- Δ YoY
- —
EBITDA margin Δ (YoY)
3.91 pp
—
3.91 pp
—
- H1 2025
- —
- YTD 2026
- 3.91 pp
- Δ YoY
- —
EBIT margin Δ (YoY)
4.35 pp
—
4.35 pp
—
- H1 2025
- —
- YTD 2026
- 4.35 pp
- Δ YoY
- —
Net margin Δ (YoY)
4.05 pp
—
4.05 pp
—
- H1 2025
- —
- YTD 2026
- 4.05 pp
- Δ YoY
- —