Loading…
Employees: 718
Size Rainbow Tours (RBW.WA) is a Poland Consumer Discretionary company (Other Consumer Services) with a market value of $458M, the 62nd largest of 83 Poland companies the cockpit tracks. Shares closed at PLN 123.30 on 6 Nov 2026.
Performance Over six months the shares fell 8.3%, against -10.2% for the median peer and +14.3% for the Poland market (cap-weighted) — 10th highest of 21 in its peer set.
Growth Revenue grew 11.4% over the last twelve months (peer median +3.0%); the operating margin is 6.2% (peer median 10.1%).
Valuation It trades at 9.0× forward earnings against a peer median of 14.4× (4th cheapest of 13).
Price implies For today's price to make sense, revenue must grow about -11% a year for seven years (Req g). Recent delivered growth is +60%, so the hurdle is -71 pp: the price already allows for a slowdown.
Next results Next results expected around 2 Dec 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | PLN 4.74B | PLN 4.56B | PLN 4.07B | PLN 3.29B | PLN 2.39B |
| Revenue growth | — | +12% | +24% | +38% | — |
| Gross profit | PLN 758M | PLN 760M | PLN 748M | PLN 547M | PLN 255M |
| EBITDA | PLN 326M | PLN 352M | PLN 386M | PLN 237M | PLN 52.2M |
| Net income | PLN 240M | PLN 259M | PLN 282M | PLN 173M | PLN 21.5M |
| Free cash flow | PLN 273M | PLN 361M | PLN 217M | PLN 222M | PLN 52.3M |
| Capital expenditure | PLN 30.0M | PLN 20.5M | PLN 49.0M | PLN 32.9M | PLN 25.8M |
| Total debt | PLN 88.9M | PLN 86.4M | PLN 93.2M | PLN 69.1M | PLN 146M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | RBW.WA | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +0.4% | -3.4% | 6th highest of 21 |
| 6-month return | -8.3% | -10.2% | 10th highest of 21 |
| Distance from 52-week high | -26.4% | -39.4% | 8th highest of 21 |
| Revenue growth (TTM) | +11.4% | +3.0% | 5th highest of 21 |
| Operating margin | 6.2% | 10.1% | 10th lowest of 21 |
| Forward P/E | 9.0× | 14.4× | 4th cheapest of 13 |
| Growth the price implies (Req g, 7 yrs) | -10.6% | -1.0% | 3rd least demanding of 18 |
| Growth delivered (Del g) | +60.0% | +12.0% | 2nd highest of 18 |
| Hurdle (Req g minus delivered) | -70.6 pp | -11.6 pp | least demanding of 18 |
| EV / EBITDA | 3.9× | 7.9× | 3rd cheapest of 14 |
| Net debt / EBITDA | -1.6× | 0.5× | 5th least indebted of 15 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Rainbow Tours RBW.WA | Poland | $458M | -8% | +11% | 6% | 9.0× | -10.6% | +60.0% |
| ZJBC Information Technology 000889.SZ | China | $447M | -28% | -5% | 0% | n/a | n/a | n/a |
| Gym GYM.L | United Kingdom | $436M | +1% | +9% | 13% | 35.6× | 11.7% | +24.9% |
| Shenzhen Silver Basis Technology 002786.SZ | China | $483M | -17% | +1% | 1% | n/a | 29.9% | -6.6% |
| Guilin Tourism 000978.SZ | China | $431M | -8% | +2% | -6% | n/a | 33.7% | +12.6% |
| Vicom WJP.SI | Singapore | $489M | -1% | +29% | 34% | 21.7× | -8.4% | +14.1% |
| H.I.S.Co 9603.T | Japan | $492M | 0% | +4% | 3% | n/a | -1.9% | -2.8% |
| Carriage Services CSV | United States | $426M | -41% | +1% | 23% | 8.3× | -4.3% | +4.9% |
| IDP Education IEL.AX | Australia | $424M | -19% | -10% | 12% | 12.2× | -3.0% | +8.5% |
| Mahindra Holidays & Resorts India MHRIL.NS | India | $422M | -18% | +7% | 6% | 16.7× | 30.5% | +12.0% |
| Thomas Cook (India) THOMASCOOK.NS | India | $499M | +1% | -7% | 3% | 23.1× | 13.8% | +60.2% |
| Beijing Jingxi Culture and Tourism 000802.SZ | China | $409M | -12% | -60% | -62% | n/a | 10.6% | -4.8% |
| Youngy Health 300247.SZ | China | $409M | -21% | +2% | 19% | n/a | 5.7% | +12.8% |
| Nagase Brothers 9733.T | Japan | $404M | -5% | +8% | 9% | 12.0× | -8.3% | +7.0% |
| Azoom 3496.T | Japan | $385M | +21% | +26% | 19% | 27.5× | -1.0% | +28.7% |
| Tibet Tourism 600749.SS | China | $384M | -29% | -7% | -12% | n/a | 49.8% | +8.1% |
| Lion Travel Service 2731.TW | Taiwan | $382M | -15% | +5% | 5% | 7.5× | -20.4% | +35.6% |
| Lungyen Life Service 5530.TWO | Taiwan | $565M | +1% | -17% | 20% | n/a | n/a | n/a |
| Donglai Coating Technology (Shanghai) 688129.SS | China | $370M | -30% | +7% | 13% | 21.8× | n/a | n/a |
| Power Wind Health Industry 8462.TW | Taiwan | $366M | +2% | +20% | 17% | 10.2× | -4.4% | +10.5% |
| Beauty Farm Medical & Health Industry 2373.HK | Hong Kong | $585M | -9% | +23% | 16% | 8.7× | -16.4% | +14.0% |