CAR
Inter Cars
Giełda Papierów Wartościowych w Warszawie · skonsolidowany · publ. September 08, 2026
H1 2026 report
Grupa rośnie dwucyfrowo (+12,8% r/r przychody) przy jednoczesnej poprawie marży brutto (+1,1 p.p. do 30,1%) i przyspieszającej dźwigni operacyjnej — EBIT wzrósł o 32,6%, a zysk netto o 42% r/r.
Sentiment
●●●●●●
CAR
H1 2026 report
Revenue
11.41 bn PLN
— YoY
Net income
490.46 m PLN
— YoY
EBITDA
859.77 m PLN
— YoY
Gross margin
30.07%
— YoY
Summary
Investment thesis
- Ekspansja zagraniczna nabiera tempa: sprzedaż spółek zależnych za granicą wzrosła o ponad 19% r/r, a rynek krajowy odpowiada już tylko za ok. 36,5% przychodów grupy — dywersyfikacja geograficzna realnie postępuje.
- Refinansowanie zadłużenia nową umową kredytu konsorcjalnego (4 mld zł limitu, zapadalność do 2029/2031, bez zabezpieczeń rzeczowych do progu 2,6x dług netto/EBITDA) wydłuża profil zapadalności i daje elastyczność na dalsze inwestycje i ewentualne akwizycje.
- Generowanie gotówki pozostaje solidne — OCF 792,7 mln zł (+40% r/r) pokrywa rosnący CAPEX (301,7 mln zł, głównie nowe centrum logistyczne w Stęszewie za 685 mln zł), a wskaźnik dług netto/EBITDA spadł do 1,76x z 1,98x rok wcześniej.
- Trzeba pamiętać o dwóch niuansach jakości wyniku: część wzrostu EBIT to jednorazowe odszkodowanie ubezpieczeniowe (23 mln zł za pożar magazynu w Dnieprze) oraz korekta błędu w jednostkowym sprawozdaniu Inter Cars S.A. (nota 1.3), która podniosła historyczny zysk netto i kapitał własny — nie wpływa to na sprawozdanie skonsolidowane, ale jest sygnałem do zwrócenia uwagi na jakość procesów księgowych.
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
CAR · H1 2026
| Metric | H1 2026 | H1 2025 | Δ YoY | YTD 2026 | Δ YoY | Value type | Segment | Conf. |
|---|---|---|---|---|---|---|---|---|
| Revenue | 5,986,554 | — | — | 11,414,599 | — | reported | — | 1.00 |
| Gross profit | 1,814,047 | — | — | 3,432,631 | — | reported | — | 1.00 |
| EBITDA | 1,626,319 | — | — | 859,770 | — | reported | — | 1.00 |
| EBIT | 396,247 | — | — | 712,861 | — | reported | — | 1.00 |
| EBT | 611,523 | — | — | 611,523 | — | reported | — | 1.00 |
| Net income | 279,172 | — | — | 490,455 | — | reported | — | 1.00 |
| EPS (basic) (PLN) | 19.92 | — | — | 34.99 | — | reported | — | 1.00 |
| EPS (diluted) (PLN) | 34.89 | — | — | 34.89 | — | reported | — | 1.00 |
| D&A | 146,909 | — | — | 146,909 | — | reported | — | 1.00 |
| Interest expense | 76,456 | — | — | 76,456 | — | reported | — | 0.80 |
| Income tax | 121,068 | — | — | 121,068 | — | reported | — | 1.00 |
| Shares (basic) (units) | 14,018,100 | — | — | 14,018,100 | — | reported | — | 1.00 |
| Shares (diluted) (units) | 14,057,703 | — | — | 14,057,703 | — | reported | — | 1.00 |
| Gross margin | 30.3% | — | — | 30.07% | — | derived | — | 1.00 |
| EBITDA margin | 7.53% | — | — | 7.53% | — | derived | — | 0.90 |
| EBIT margin | 6.62% | — | — | 6.25% | — | derived | — | 1.00 |
| Net margin | 4.66% | — | — | 4.3% | — | derived | — | 1.00 |
| D&A margin | 1.29% | — | — | 1.29% | — | derived | — | 1.00 |
| Cash | 700,359 | — | — | — | — | reported | — | 1.00 |
| Total debt | 3,555,688 | — | — | — | — | reported | — | 1.00 |
| Net debt | 2,855,329 | — | — | — | — | derived | — | 1.00 |
| Equity | 6,289,889 | — | — | — | — | reported | — | 1.00 |
| Total assets | 13,387,003 | — | — | — | — | reported | — | 1.00 |
| Working capital | 6,923,070 | — | — | — | — | derived | — | 1.00 |
| Current assets | 10,339,846 | — | — | — | — | reported | — | 1.00 |
| Current liabilities | 3,416,776 | — | — | — | — | reported | — | 1.00 |
| Non-current liabilities | 3,680,338 | — | — | — | — | reported | — | 1.00 |
| Inventory | 5,996,868 | — | — | — | — | reported | — | 1.00 |
| Trade receivables | 3,514,502 | — | — | — | — | reported | — | 0.80 |
| Trade payables | 2,601,679 | — | — | — | — | reported | — | 0.90 |
| Goodwill | 260,792 | — | — | — | — | reported | — | 0.90 |
| Tangible equity | 6,029,097 | — | — | — | — | derived | — | 0.90 |
| CFO | 792,661 | — | — | 792,661 | — | reported | — | 1.00 |
| CapEx | 301,700 | — | — | 301,700 | — | reported | — | 1.00 |
| FCF | 490,961 | — | — | 490,961 | — | derived | — | 1.00 |
| FCF conversion | 57.11% | — | — | 57.11% | — | derived | — | 0.80 |
| CFO conversion | 92.2% | — | — | 92.2% | — | derived | — | 0.80 |
| Dividends paid | 19,906 | — | — | 19,906 | — | reported | — | 1.00 |
| Current ratio | 3.03x | — | — | — | — | derived | — | 1.00 |
| Quick ratio | 1.27x | — | — | — | — | derived | — | 1.00 |
| Cash ratio | 0.2x | — | — | — | — | derived | — | 1.00 |
| Interest coverage | 9.32x | — | — | 9.32x | — | derived | — | 0.80 |
| Net debt / EBITDA | 1.76x | — | — | — | — | reported | — | 1.00 |
| Debt / equity | 0.57x | — | — | — | — | derived | — | 1.00 |
| Debt / assets | 0.27x | — | — | — | — | derived | — | 1.00 |
| Net debt / equity | 0.45x | — | — | — | — | derived | — | 1.00 |
| Revenue growth (YoY) | 12.2% | — | — | 12.84% | — | derived | — | 1.00 |
| EBITDA growth (YoY) | 22.99% | — | — | 30.97% | — | derived | — | 1.00 |
| EBIT growth (YoY) | 38.65% | — | — | 32.62% | — | derived | — | 1.00 |
| Net income growth (YoY) | 48.98% | — | — | 42.13% | — | derived | — | 1.00 |
| EPS growth (YoY) | 43.63% | — | — | 43.63% | — | derived | — | 1.00 |
| FCF growth (YoY) | 27.6% | — | — | 27.6% | — | derived | — | 0.90 |
| Gross margin Δ (YoY) | 1.6 pp | — | — | 1.07 pp | — | derived | — | 1.00 |
| EBITDA margin Δ (YoY) | 1.04 pp | — | — | 1.04 pp | — | derived | — | 0.85 |
| EBIT margin Δ (YoY) | 0.93 pp | — | — | 0.93 pp | — | derived | — | 1.00 |
| Net margin Δ (YoY) | 0.89 pp | — | — | 0.89 pp | — | derived | — | 1.00 |
H1 2026 · Δ YoY
Revenue
5,986,554
—
5,986,554
—
- H1 2025
- —
- YTD 2026
- 11,414,599
- Δ YoY
- —
Gross profit
1,814,047
—
1,814,047
—
- H1 2025
- —
- YTD 2026
- 3,432,631
- Δ YoY
- —
EBITDA
1,626,319
—
1,626,319
—
- H1 2025
- —
- YTD 2026
- 859,770
- Δ YoY
- —
EBIT
396,247
—
396,247
—
- H1 2025
- —
- YTD 2026
- 712,861
- Δ YoY
- —
EBT
611,523
—
611,523
—
- H1 2025
- —
- YTD 2026
- 611,523
- Δ YoY
- —
Net income
279,172
—
279,172
—
- H1 2025
- —
- YTD 2026
- 490,455
- Δ YoY
- —
EPS (basic)
(PLN)
19.92
—
19.92
—
- H1 2025
- —
- YTD 2026
- 34.99
- Δ YoY
- —
EPS (diluted)
(PLN)
34.89
—
34.89
—
- H1 2025
- —
- YTD 2026
- 34.89
- Δ YoY
- —
D&A
146,909
—
146,909
—
- H1 2025
- —
- YTD 2026
- 146,909
- Δ YoY
- —
Interest expense
76,456
—
76,456
—
- H1 2025
- —
- YTD 2026
- 76,456
- Δ YoY
- —
Income tax
121,068
—
121,068
—
- H1 2025
- —
- YTD 2026
- 121,068
- Δ YoY
- —
Shares (basic)
(units)
14,018,100
—
14,018,100
—
- H1 2025
- —
- YTD 2026
- 14,018,100
- Δ YoY
- —
Shares (diluted)
(units)
14,057,703
—
14,057,703
—
- H1 2025
- —
- YTD 2026
- 14,057,703
- Δ YoY
- —
Gross margin
30.3%
—
30.3%
—
- H1 2025
- —
- YTD 2026
- 30.07%
- Δ YoY
- —
EBITDA margin
7.53%
—
7.53%
—
- H1 2025
- —
- YTD 2026
- 7.53%
- Δ YoY
- —
EBIT margin
6.62%
—
6.62%
—
- H1 2025
- —
- YTD 2026
- 6.25%
- Δ YoY
- —
Net margin
4.66%
—
4.66%
—
- H1 2025
- —
- YTD 2026
- 4.3%
- Δ YoY
- —
D&A margin
1.29%
—
1.29%
—
- H1 2025
- —
- YTD 2026
- 1.29%
- Δ YoY
- —
Cash
700,359
—
700,359
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Total debt
3,555,688
—
3,555,688
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Net debt
2,855,329
—
2,855,329
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Equity
6,289,889
—
6,289,889
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Total assets
13,387,003
—
13,387,003
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Working capital
6,923,070
—
6,923,070
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Current assets
10,339,846
—
10,339,846
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Current liabilities
3,416,776
—
3,416,776
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Non-current liabilities
3,680,338
—
3,680,338
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Inventory
5,996,868
—
5,996,868
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Trade receivables
3,514,502
—
3,514,502
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Trade payables
2,601,679
—
2,601,679
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Goodwill
260,792
—
260,792
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Tangible equity
6,029,097
—
6,029,097
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
CFO
792,661
—
792,661
—
- H1 2025
- —
- YTD 2026
- 792,661
- Δ YoY
- —
CapEx
301,700
—
301,700
—
- H1 2025
- —
- YTD 2026
- 301,700
- Δ YoY
- —
FCF
490,961
—
490,961
—
- H1 2025
- —
- YTD 2026
- 490,961
- Δ YoY
- —
FCF conversion
57.11%
—
57.11%
—
- H1 2025
- —
- YTD 2026
- 57.11%
- Δ YoY
- —
CFO conversion
92.2%
—
92.2%
—
- H1 2025
- —
- YTD 2026
- 92.2%
- Δ YoY
- —
Dividends paid
19,906
—
19,906
—
- H1 2025
- —
- YTD 2026
- 19,906
- Δ YoY
- —
Current ratio
3.03x
—
3.03x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Quick ratio
1.27x
—
1.27x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Cash ratio
0.2x
—
0.2x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Interest coverage
9.32x
—
9.32x
—
- H1 2025
- —
- YTD 2026
- 9.32x
- Δ YoY
- —
Net debt / EBITDA
1.76x
—
1.76x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Debt / equity
0.57x
—
0.57x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Debt / assets
0.27x
—
0.27x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Net debt / equity
0.45x
—
0.45x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Revenue growth (YoY)
12.2%
—
12.2%
—
- H1 2025
- —
- YTD 2026
- 12.84%
- Δ YoY
- —
EBITDA growth (YoY)
22.99%
—
22.99%
—
- H1 2025
- —
- YTD 2026
- 30.97%
- Δ YoY
- —
EBIT growth (YoY)
38.65%
—
38.65%
—
- H1 2025
- —
- YTD 2026
- 32.62%
- Δ YoY
- —
Net income growth (YoY)
48.98%
—
48.98%
—
- H1 2025
- —
- YTD 2026
- 42.13%
- Δ YoY
- —
EPS growth (YoY)
43.63%
—
43.63%
—
- H1 2025
- —
- YTD 2026
- 43.63%
- Δ YoY
- —
FCF growth (YoY)
27.6%
—
27.6%
—
- H1 2025
- —
- YTD 2026
- 27.6%
- Δ YoY
- —
Gross margin Δ (YoY)
1.6 pp
—
1.6 pp
—
- H1 2025
- —
- YTD 2026
- 1.07 pp
- Δ YoY
- —
EBITDA margin Δ (YoY)
1.04 pp
—
1.04 pp
—
- H1 2025
- —
- YTD 2026
- 1.04 pp
- Δ YoY
- —
EBIT margin Δ (YoY)
0.93 pp
—
0.93 pp
—
- H1 2025
- —
- YTD 2026
- 0.93 pp
- Δ YoY
- —
Net margin Δ (YoY)
0.89 pp
—
0.89 pp
—
- H1 2025
- —
- YTD 2026
- 0.89 pp
- Δ YoY
- —