MGT
Mangata Holding
Giełda Papierów Wartościowych w Warszawie · semiannual · publ. September 10, 2026
H1 2026 report
Przychody Grupy rosną (+3,9% r/r do 412,5 mln PLN) dzięki wzrostom we wszystkich trzech głównych segmentach, ale wzrost ten okupiony jest wyraźną erozją marż.
Sentiment
●●●●●●
MGT
H1 2026 report
Revenue
412.47 m PLN
— YoY
Net income
16.18 m PLN
— YoY
EBITDA
43.43 m PLN
— YoY
Gross margin
19.9%
— YoY
Summary
Investment thesis
- Marża EBITDA spadła z 12,6% do 10,5%, a zysk netto obniżył się o 13,0% r/r – presja kosztowa (energia, transport, stal) nie jest w pełni kompensowana indeksacją cen sprzedaży.
- Przepływy operacyjne skurczyły się z 47,5 mln PLN do 18,3 mln PLN, głównie przez wzrost należności handlowych (rotacja +16 dni), a wolne przepływy pieniężne są ujemne (-0,4 mln PLN) – mimo to spółka wypłaciła 30 mln PLN dywidendy.
- Dług netto wzrósł o 34,6 mln PLN, a wskaźnik dług netto/EBITDA Grupy podniósł się z 1,37x do 1,85x; jedna ze spółek zależnych naruszyła własny, bardziej rygorystyczny kowenant bankowy (5,27x wobec limitu 4,5x), choć banki po dacie bilansowej odstąpiły od sankcji.
- Zarząd świadomie zrezygnował z publikacji prognozy na 2026 rok, powołując się na niepewność geopolityczną (Ukraina, Bliski Wschód) i makroekonomiczną – widoczność na kolejne kwartały jest ograniczona.
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
MGT · H1 2026
| Metric | H1 2026 | H1 2025 | Δ YoY | YTD 2026 | Δ YoY | Value type | Segment | Conf. |
|---|---|---|---|---|---|---|---|---|
| Revenue | 206,646 | — | — | 412,465 | — | reported | — | 1.00 |
| Gross profit | 44,942 | — | — | 82,068 | — | reported | — | 1.00 |
| EBITDA | 43,426 | — | — | 43,426 | — | derived | — | 1.00 |
| EBIT | 14,307 | — | — | 21,947 | — | reported | — | 1.00 |
| EBT | 12,672 | — | — | 20,074 | — | reported | — | 1.00 |
| Net income | 10,158 | — | — | 16,177 | — | reported | — | 1.00 |
| EPS (basic) (PLN) | 1.52 | — | — | 2.42 | — | reported | — | 1.00 |
| EPS (diluted) (PLN) | 1.52 | — | — | 2.42 | — | reported | — | 1.00 |
| D&A | 21,479 | — | — | 21,479 | — | reported | — | 1.00 |
| Interest expense | 3,379 | — | — | 3,379 | — | reported | — | 0.90 |
| Income tax | 3,948 | — | — | 3,948 | — | reported | — | 1.00 |
| Shares (basic) (m units) | 6.68 | — | — | 6.68 | — | reported | — | 1.00 |
| Gross margin | 21.75% | — | — | 19.9% | — | derived | — | 1.00 |
| EBITDA margin | 10.53% | — | — | 10.53% | — | derived | — | 1.00 |
| EBIT margin | 6.92% | — | — | 5.32% | — | derived | — | 1.00 |
| EBT margin | 4.87% | — | — | 4.87% | — | derived | — | 1.00 |
| Net margin | 4.92% | — | — | 3.92% | — | derived | — | 1.00 |
| D&A margin | 5.21% | — | — | 5.21% | — | derived | — | 1.00 |
| Cash | 30,145 | — | — | — | — | reported | — | 1.00 |
| Total debt | 197,407 | — | — | — | — | reported | — | 1.00 |
| Net debt | 167,262 | — | — | — | — | reported | — | 1.00 |
| Equity | 528,691 | — | — | — | — | reported | — | 1.00 |
| Total assets | 905,363 | — | — | — | — | reported | — | 1.00 |
| Current assets | 374,824 | — | — | — | — | reported | — | 1.00 |
| Current liabilities | 295,733 | — | — | — | — | reported | — | 1.00 |
| Non-current liabilities | 80,939 | — | — | — | — | reported | — | 1.00 |
| Inventory | 166,494 | — | — | — | — | reported | — | 1.00 |
| Trade receivables | 147,578 | — | — | — | — | reported | — | 0.90 |
| Trade payables | 96,230 | — | — | — | — | reported | — | 1.00 |
| Goodwill | 66,536 | — | — | — | — | reported | — | 1.00 |
| CFO | 18,309 | — | — | 18,309 | — | reported | — | 1.00 |
| CapEx | 18,700 | — | — | 18,700 | — | reported | — | 1.00 |
| FCF | -391 | — | — | -391 | — | derived | — | 1.00 |
| FCF conversion | -0.9% | — | — | -0.9% | — | derived | — | 1.00 |
| CFO conversion | 42.16% | — | — | 42.16% | — | derived | — | 1.00 |
| Dividends paid | 30,046 | — | — | 30,046 | — | reported | — | 1.00 |
| Current ratio | 1.27x | — | — | — | — | derived | — | 1.00 |
| Quick ratio | 0.7x | — | — | — | — | derived | — | 1.00 |
| Cash ratio | 0.1x | — | — | — | — | derived | — | 1.00 |
| Interest coverage | 6.5x | — | — | 6.5x | — | derived | — | 0.90 |
| Net debt / EBITDA | 1.85x | — | — | — | — | derived | — | 1.00 |
| Debt / equity | 0.37x | — | — | — | — | derived | — | 1.00 |
| Debt / assets | 0.22x | — | — | — | — | derived | — | 1.00 |
| Net debt / equity | 0.32x | — | — | — | — | derived | — | 1.00 |
| Revenue growth (YoY) | 2.91% | — | — | 3.93% | — | derived | — | 1.00 |
| Revenue growth (QoQ) | 0.4% | — | — | — | — | derived | — | 1.00 |
| EBITDA growth (YoY) | -13.19% | — | — | -13.19% | — | derived | — | 1.00 |
| EBIT growth (YoY) | -3.08% | — | — | -17.65% | — | derived | — | 1.00 |
| Net income growth (YoY) | -5.11% | — | — | -12.96% | — | derived | — | 1.00 |
| EPS growth (YoY) | -5% | — | — | -12.95% | — | derived | — | 1.00 |
| FCF growth (YoY) | -101.01% | — | — | -101.01% | — | derived | — | 0.90 |
| Gross margin Δ (YoY) | 0.06 pp | — | — | -0.18 pp | — | derived | — | 1.00 |
| EBITDA margin Δ (YoY) | -2.08 pp | — | — | -2.08 pp | — | derived | — | 1.00 |
| EBIT margin Δ (YoY) | -0.43 pp | — | — | -1.4 pp | — | derived | — | 1.00 |
| Net margin Δ (YoY) | -0.42 pp | — | — | -0.76 pp | — | derived | — | 1.00 |
H1 2026 · Δ YoY
Revenue
206,646
—
206,646
—
- H1 2025
- —
- YTD 2026
- 412,465
- Δ YoY
- —
Gross profit
44,942
—
44,942
—
- H1 2025
- —
- YTD 2026
- 82,068
- Δ YoY
- —
EBITDA
43,426
—
43,426
—
- H1 2025
- —
- YTD 2026
- 43,426
- Δ YoY
- —
EBIT
14,307
—
14,307
—
- H1 2025
- —
- YTD 2026
- 21,947
- Δ YoY
- —
EBT
12,672
—
12,672
—
- H1 2025
- —
- YTD 2026
- 20,074
- Δ YoY
- —
Net income
10,158
—
10,158
—
- H1 2025
- —
- YTD 2026
- 16,177
- Δ YoY
- —
EPS (basic)
(PLN)
1.52
—
1.52
—
- H1 2025
- —
- YTD 2026
- 2.42
- Δ YoY
- —
EPS (diluted)
(PLN)
1.52
—
1.52
—
- H1 2025
- —
- YTD 2026
- 2.42
- Δ YoY
- —
D&A
21,479
—
21,479
—
- H1 2025
- —
- YTD 2026
- 21,479
- Δ YoY
- —
Interest expense
3,379
—
3,379
—
- H1 2025
- —
- YTD 2026
- 3,379
- Δ YoY
- —
Income tax
3,948
—
3,948
—
- H1 2025
- —
- YTD 2026
- 3,948
- Δ YoY
- —
Shares (basic)
(m units)
6.68
—
6.68
—
- H1 2025
- —
- YTD 2026
- 6.68
- Δ YoY
- —
Gross margin
21.75%
—
21.75%
—
- H1 2025
- —
- YTD 2026
- 19.9%
- Δ YoY
- —
EBITDA margin
10.53%
—
10.53%
—
- H1 2025
- —
- YTD 2026
- 10.53%
- Δ YoY
- —
EBIT margin
6.92%
—
6.92%
—
- H1 2025
- —
- YTD 2026
- 5.32%
- Δ YoY
- —
EBT margin
4.87%
—
4.87%
—
- H1 2025
- —
- YTD 2026
- 4.87%
- Δ YoY
- —
Net margin
4.92%
—
4.92%
—
- H1 2025
- —
- YTD 2026
- 3.92%
- Δ YoY
- —
D&A margin
5.21%
—
5.21%
—
- H1 2025
- —
- YTD 2026
- 5.21%
- Δ YoY
- —
Cash
30,145
—
30,145
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Total debt
197,407
—
197,407
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Net debt
167,262
—
167,262
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Equity
528,691
—
528,691
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Total assets
905,363
—
905,363
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Current assets
374,824
—
374,824
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Current liabilities
295,733
—
295,733
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Non-current liabilities
80,939
—
80,939
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Inventory
166,494
—
166,494
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Trade receivables
147,578
—
147,578
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Trade payables
96,230
—
96,230
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Goodwill
66,536
—
66,536
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
CFO
18,309
—
18,309
—
- H1 2025
- —
- YTD 2026
- 18,309
- Δ YoY
- —
CapEx
18,700
—
18,700
—
- H1 2025
- —
- YTD 2026
- 18,700
- Δ YoY
- —
FCF
-391
—
-391
—
- H1 2025
- —
- YTD 2026
- -391
- Δ YoY
- —
FCF conversion
-0.9%
—
-0.9%
—
- H1 2025
- —
- YTD 2026
- -0.9%
- Δ YoY
- —
CFO conversion
42.16%
—
42.16%
—
- H1 2025
- —
- YTD 2026
- 42.16%
- Δ YoY
- —
Dividends paid
30,046
—
30,046
—
- H1 2025
- —
- YTD 2026
- 30,046
- Δ YoY
- —
Current ratio
1.27x
—
1.27x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Quick ratio
0.7x
—
0.7x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Cash ratio
0.1x
—
0.1x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Interest coverage
6.5x
—
6.5x
—
- H1 2025
- —
- YTD 2026
- 6.5x
- Δ YoY
- —
Net debt / EBITDA
1.85x
—
1.85x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Debt / equity
0.37x
—
0.37x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Debt / assets
0.22x
—
0.22x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Net debt / equity
0.32x
—
0.32x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Revenue growth (YoY)
2.91%
—
2.91%
—
- H1 2025
- —
- YTD 2026
- 3.93%
- Δ YoY
- —
Revenue growth (QoQ)
0.4%
—
0.4%
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
EBITDA growth (YoY)
-13.19%
—
-13.19%
—
- H1 2025
- —
- YTD 2026
- -13.19%
- Δ YoY
- —
EBIT growth (YoY)
-3.08%
—
-3.08%
—
- H1 2025
- —
- YTD 2026
- -17.65%
- Δ YoY
- —
Net income growth (YoY)
-5.11%
—
-5.11%
—
- H1 2025
- —
- YTD 2026
- -12.96%
- Δ YoY
- —
EPS growth (YoY)
-5%
—
-5%
—
- H1 2025
- —
- YTD 2026
- -12.95%
- Δ YoY
- —
FCF growth (YoY)
-101.01%
—
-101.01%
—
- H1 2025
- —
- YTD 2026
- -101.01%
- Δ YoY
- —
Gross margin Δ (YoY)
0.06 pp
—
0.06 pp
—
- H1 2025
- —
- YTD 2026
- -0.18 pp
- Δ YoY
- —
EBITDA margin Δ (YoY)
-2.08 pp
—
-2.08 pp
—
- H1 2025
- —
- YTD 2026
- -2.08 pp
- Δ YoY
- —
EBIT margin Δ (YoY)
-0.43 pp
—
-0.43 pp
—
- H1 2025
- —
- YTD 2026
- -1.4 pp
- Δ YoY
- —
Net margin Δ (YoY)
-0.42 pp
—
-0.42 pp
—
- H1 2025
- —
- YTD 2026
- -0.76 pp
- Δ YoY
- —