By Helgi Library - April 2, 2020
Asseco Poland's total assets reached PLN 12,052 mil at the end of 2015, up 12.8% compared to the previous year. Cu...
By Helgi Library - April 2, 2020
Asseco Poland's total assets reached PLN 12,052 mil at the end of 2015, up 12.8% compared to the previous year. Cu...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | PLN mil | 5,780 | 6,232 | 7,256 |
Gross Profit | PLN mil | 1,427 | 1,520 | 1,750 |
EBITDA | PLN mil | 869 | 908 | 1,047 |
EBIT | PLN mil | 599 | 640 | 785 |
Financing Cost | PLN mil | 40.8 | 3.90 | 37.6 |
Pre-Tax Profit | PLN mil | 557 | 648 | 743 |
Net Profit | PLN mil | 303 | 358 | 366 |
Dividends | PLN mil | 216 | 241 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | PLN mil | 9,969 | 10,684 | 12,052 |
Non-Current Assets | PLN mil | 6,989 | 7,242 | 7,795 |
Current Assets | PLN mil | 2,979 | 3,441 | 4,257 |
Working Capital | PLN mil | 898 | 1,244 | 1,326 |
Shareholders' Equity | PLN mil | 7,425 | 7,973 | 8,343 |
Liabilities | PLN mil | 2,544 | 2,710 | 3,709 |
Total Debt | PLN mil | 895 | 1,011 | 1,573 |
Net Debt | PLN mil | -131 | -314 | -156 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 4.15 | 4.66 | 4.48 |
ROCE | % | 3.89 | 4.38 | 4.15 |
Gross Margin | % | 24.7 | 24.4 | 24.1 |
EBITDA Margin | % | 15.0 | 14.6 | 14.4 |
EBIT Margin | % | 10.4 | 10.3 | 10.8 |
Net Margin | % | 5.24 | 5.75 | 5.04 |
Net Debt/EBITDA | -0.151 | -0.346 | -0.149 | |
Net Debt/Equity | -0.018 | -0.039 | -0.019 | |
Cost of Financing | % | 4.42 | 0.409 | 2.91 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 1,266 | 1,196 | 1,208 |
Enterprise Value (EV) | USD mil | 1,223 | 1,107 | 1,169 |
Number Of Shares | mil | 83.0 | 83.0 | 83.0 |
Share Price | PLN | 46.0 | 51.0 | 56.8 |
EV/EBITDA | 4.45 | 3.99 | 4.15 | |
EV/Sales | 0.668 | 0.582 | 0.599 | |
Price/Earnings (P/E) | 12.6 | 11.8 | 12.9 | |
Price/Book Value (P/BV) | 0.514 | 0.531 | 0.565 | |
Dividend Yield | % | 5.66 | 5.69 | ... |
Get all company financials in excel:
summary | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||||||||||
Sales | PLN mil | ... | 3,050 | 3,238 | 4,960 | 5,529 | 5,780 | ||||||||||||
Gross Profit | PLN mil | ... | 1,043 | 1,064 | 1,399 | 1,477 | 1,427 | ||||||||||||
EBIT | PLN mil | ... | 526 | 563 | 637 | 652 | 599 | ||||||||||||
Net Profit | PLN mil | ... | 373 | 414 | 397 | 371 | 303 | ||||||||||||
ROE | % | ... | 9.18 | 7.75 | 5.93 | 5.21 | 4.15 | ||||||||||||
EBIT Margin | % | ... | 17.2 | 17.4 | 12.8 | 11.8 | 10.4 | ||||||||||||
Net Margin | % | ... | 12.2 | 12.8 | 8.01 | 6.70 | 5.24 | ||||||||||||
balance sheet | |||||||||||||||||||
Total Assets | PLN mil | ... | 5,748 | 8,466 | 9,484 | 9,643 | 9,969 | ||||||||||||
Non-Current Assets | PLN mil | ... | 4,458 | 6,005 | 6,612 | 6,795 | 6,989 | ||||||||||||
Current Assets | PLN mil | ... | 1,290 | 2,461 | 2,872 | 2,848 | 2,979 | ||||||||||||
Shareholders' Equity | PLN mil | ... | 4,351 | 6,341 | 7,053 | 7,182 | 7,425 | ||||||||||||
Liabilities | PLN mil | ... | 1,397 | 2,125 | 2,431 | 2,460 | 2,544 | ||||||||||||
Non-Current Liabilities | PLN mil | ... | 469 | 688 | 832 | 893 | 856 | ||||||||||||
Current Liabilities | PLN mil | ... | 928 | 1,437 | 1,599 | 1,528 | 1,666 | ||||||||||||
Net Debt/EBITDA | ... | -0.006 | -0.390 | -0.217 | -0.138 | -0.151 | |||||||||||||
Net Debt/Equity | ... | < -0.001 | -0.043 | -0.026 | -0.017 | -0.018 | |||||||||||||
Cost of Financing | % | ... | ... | 9.30 | 4.53 | -5.58 | -1.47 | 4.42 | |||||||||||
cash flow | |||||||||||||||||||
Total Cash From Operations | PLN mil | ... | ... | 436 | 662 | 544 | 680 | 752 | |||||||||||
Total Cash From Investing | PLN mil | ... | -408 | -536 | -375 | -248 | -388 | ||||||||||||
Total Cash From Financing | PLN mil | ... | -138 | 332 | -47.5 | -390 | -321 | ||||||||||||
Net Change In Cash | PLN mil | ... | ... | -110 | 458 | 122 | 41.3 | 42.7 | |||||||||||
valuation | |||||||||||||||||||
Market Capitalisation | USD mil | ... | 1,500 | 1,265 | 1,093 | 1,141 | 1,266 | ||||||||||||
Number Of Shares | mil | ... | 68.7 | 70.6 | 77.6 | 77.8 | 83.0 | ||||||||||||
Share Price | PLN | ... | 62.6 | 53.0 | 48.5 | 45.4 | 46.0 | ||||||||||||
Earnings Per Share (EPS) | PLN | ... | 5.44 | 5.87 | 5.12 | 4.76 | 3.65 | ||||||||||||
Book Value Per Share | PLN | ... | 63.4 | 89.8 | 90.9 | 92.3 | 89.5 | ||||||||||||
Dividend Per Share | PLN | ... | 2.03 | 2.41 | 3.74 | 2.57 | 2.60 | ... | |||||||||||
Price/Earnings (P/E) | ... | 11.5 | 9.04 | 9.47 | 9.52 | 12.6 | |||||||||||||
Price/Book Value (P/BV) | ... | 0.987 | 0.590 | 0.533 | 0.491 | 0.514 | |||||||||||||
Dividend Yield | % | ... | 3.25 | 4.54 | 7.72 | 5.67 | 5.66 | ... | |||||||||||
Earnings Per Share Growth | % | ... | ... | 0.764 | 7.92 | -12.7 | -7.00 | -23.4 | |||||||||||
Book Value Per Share Growth | % | ... | ... | -0.169 | 41.7 | 1.27 | 1.48 | -3.06 |
income statement | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||||||||||
Sales | PLN mil | ... | 3,050 | 3,238 | 4,960 | 5,529 | 5,780 | ||||||||||||
Cost of Goods & Services | PLN mil | ... | 2,007 | 2,174 | 3,561 | 4,052 | 4,353 | ||||||||||||
Gross Profit | PLN mil | ... | 1,043 | 1,064 | 1,399 | 1,477 | 1,427 | ||||||||||||
EBITDA | PLN mil | ... | 646 | 691 | 831 | 891 | 869 | ||||||||||||
Depreciation | PLN mil | ... | 121 | 128 | 194 | 239 | 271 | ||||||||||||
EBIT | PLN mil | ... | 526 | 563 | 637 | 652 | 599 | ||||||||||||
Financing Cost | PLN mil | ... | 34.9 | 19.4 | -36.6 | -12.8 | 40.8 | ||||||||||||
Extraordinary Cost | PLN mil | ... | -23.8 | 47.6 | -44.9 | 0 | 0.300 | ||||||||||||
Pre-Tax Profit | PLN mil | ... | 514 | 496 | 719 | 665 | 557 | ||||||||||||
Tax | PLN mil | ... | 76.5 | -0.400 | 111 | 110 | 112 | ||||||||||||
Minorities | PLN mil | ... | 64.5 | 82.2 | 210 | 187 | 144 | ||||||||||||
Net Profit | PLN mil | ... | 373 | 414 | 397 | 371 | 303 | ||||||||||||
Dividends | PLN mil | 140 | 170 | 290 | 200 | 216 | ... | ||||||||||||
growth rates | |||||||||||||||||||
Total Revenue Growth | % | ... | ... | 9.46 | 6.15 | 53.2 | 11.5 | 4.54 | |||||||||||
EBITDA Growth | % | ... | ... | 8.32 | 6.98 | 20.2 | 7.20 | -2.42 | |||||||||||
EBIT Growth | % | ... | ... | 5.35 | 7.14 | 13.1 | 2.32 | -8.18 | |||||||||||
Pre-Tax Profit Growth | % | ... | ... | 4.31 | -3.56 | 44.8 | -7.50 | -16.1 | |||||||||||
Net Profit Growth | % | ... | ... | 16.1 | 11.0 | -4.15 | -6.67 | -18.3 | |||||||||||
ratios | |||||||||||||||||||
ROE | % | ... | 9.18 | 7.75 | 5.93 | 5.21 | 4.15 | ||||||||||||
ROCE | % | ... | ... | 7.85 | 7.18 | 5.59 | 4.89 | 3.89 | |||||||||||
Gross Margin | % | ... | 34.2 | 32.9 | 28.2 | 26.7 | 24.7 | ||||||||||||
EBITDA Margin | % | ... | 21.2 | 21.3 | 16.8 | 16.1 | 15.0 | ||||||||||||
EBIT Margin | % | ... | 17.2 | 17.4 | 12.8 | 11.8 | 10.4 | ||||||||||||
Net Margin | % | ... | 12.2 | 12.8 | 8.01 | 6.70 | 5.24 | ||||||||||||
Payout Ratio | % | ... | 37.4 | 41.0 | 73.1 | 54.0 | 71.2 | ... | |||||||||||
Cost of Financing | % | ... | ... | 9.30 | 4.53 | -5.58 | -1.47 | 4.42 | |||||||||||
Net Debt/EBITDA | ... | -0.006 | -0.390 | -0.217 | -0.138 | -0.151 |
balance sheet | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | |||||||||||||||||||
Non-Current Assets | PLN mil | ... | 4,458 | 6,005 | 6,612 | 6,795 | 6,989 | ||||||||||||
Property, Plant & Equipment | PLN mil | ... | 367 | 517 | 610 | 687 | 707 | ||||||||||||
Intangible Assets | PLN mil | ... | 3,954 | 5,238 | 5,463 | 5,842 | 6,042 | ||||||||||||
Goodwill | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,606 | 4,914 | 5,036 | ||
Current Assets | PLN mil | ... | 1,290 | 2,461 | 2,872 | 2,848 | 2,979 | ||||||||||||
Inventories | PLN mil | ... | 45.7 | 66.7 | 62.1 | 77.2 | 95.9 | ||||||||||||
Receivables | PLN mil | ... | 569 | 1,053 | 1,169 | 1,165 | 1,239 | ||||||||||||
Cash & Cash Equivalents | PLN mil | ... | 343 | 787 | 975 | 1,074 | 1,026 | ||||||||||||
Total Assets | PLN mil | ... | 5,748 | 8,466 | 9,484 | 9,643 | 9,969 | ||||||||||||
Shareholders' Equity | PLN mil | ... | 4,351 | 6,341 | 7,053 | 7,182 | 7,425 | ||||||||||||
Of Which Minority Interest | PLN mil | ... | 636 | 1,882 | 2,192 | 2,027 | 2,177 | ||||||||||||
Liabilities | PLN mil | ... | 1,397 | 2,125 | 2,431 | 2,460 | 2,544 | ||||||||||||
Non-Current Liabilities | PLN mil | ... | 469 | 688 | 832 | 893 | 856 | ||||||||||||
Long-Term Debt | PLN mil | ... | 213 | 386 | 522 | 693 | 639 | ||||||||||||
Deferred Tax Liabilities | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 109 | 120 | ||
Current Liabilities | PLN mil | ... | 928 | 1,437 | 1,599 | 1,528 | 1,666 | ||||||||||||
Short-Term Debt | PLN mil | ... | 126 | 131 | 273 | 258 | 256 | ||||||||||||
Trade Payables | PLN mil | ... | 261 | 404 | 365 | 364 | 437 | ||||||||||||
Equity And Liabilities | PLN mil | ... | 5,748 | 8,466 | 9,484 | 9,643 | 9,969 | ||||||||||||
growth rates | |||||||||||||||||||
Total Asset Growth | % | ... | ... | 0.347 | 47.3 | 12.0 | 1.68 | 3.38 | |||||||||||
Shareholders' Equity Growth | % | ... | ... | 15.0 | 45.7 | 11.2 | 1.84 | 3.37 | |||||||||||
Net Debt Growth | % | ... | ... | -90.8 | 7,394 | -33.2 | -31.6 | 6.41 | |||||||||||
Total Debt Growth | % | ... | ... | -17.8 | 52.4 | 53.7 | 19.6 | -5.89 | |||||||||||
ratios | |||||||||||||||||||
Total Debt | PLN mil | ... | 339 | 517 | 795 | 951 | 895 | ||||||||||||
Net Debt | PLN mil | ... | -3.60 | -270 | -180 | -123 | -131 | ||||||||||||
Working Capital | PLN mil | ... | 354 | 716 | 866 | 879 | 898 | ||||||||||||
Capital Employed | PLN mil | ... | 4,812 | 6,721 | 7,478 | 7,674 | 7,887 | ||||||||||||
Net Debt/Equity | ... | < -0.001 | -0.043 | -0.026 | -0.017 | -0.018 | |||||||||||||
Cost of Financing | % | ... | ... | 9.30 | 4.53 | -5.58 | -1.47 | 4.42 |
cash flow | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | |||||||||||||||||||
Net Profit | PLN mil | ... | 373 | 414 | 397 | 371 | 303 | ||||||||||||
Depreciation | PLN mil | ... | 121 | 128 | 194 | 239 | 271 | ||||||||||||
Non-Cash Items | PLN mil | ... | ... | -139 | 482 | 103 | 82.4 | 198 | |||||||||||
Change in Working Capital | PLN mil | ... | ... | 80.9 | -362 | -150 | -12.4 | -19.3 | |||||||||||
Total Cash From Operations | PLN mil | ... | ... | 436 | 662 | 544 | 680 | 752 | |||||||||||
Capital Expenditures | PLN mil | ... | -126 | -214 | -232 | -217 | -216 | ||||||||||||
Other Investments | PLN mil | ... | -282 | -323 | -143 | -31.5 | -173 | ||||||||||||
Total Cash From Investing | PLN mil | ... | -408 | -536 | -375 | -248 | -388 | ||||||||||||
Dividends Paid | PLN mil | -140 | -170 | -290 | -200 | -216 | ... | ||||||||||||
Issuance Of Debt | PLN mil | ... | ... | -73.3 | 178 | 278 | 156 | -56.0 | |||||||||||
Total Cash From Financing | PLN mil | ... | -138 | 332 | -47.5 | -390 | -321 | ||||||||||||
Net Change In Cash | PLN mil | ... | ... | -110 | 458 | 122 | 41.3 | 42.7 | |||||||||||
ratios | |||||||||||||||||||
Days Sales Outstanding | days | ... | 68.1 | 119 | 86.0 | 76.9 | 78.2 | ||||||||||||
Days Sales Of Inventory | days | ... | 8.30 | 11.2 | 6.37 | 6.95 | 8.04 | ||||||||||||
Days Payable Outstanding | days | ... | 47.5 | 67.8 | 37.4 | 32.8 | 36.6 | ||||||||||||
Cash Conversion Cycle | days | ... | 28.9 | 62.2 | 55.0 | 51.1 | 49.7 | ||||||||||||
Cash Earnings | PLN mil | ... | 494 | 542 | 591 | 610 | 574 | ||||||||||||
Cash Earnings Per Share | PLN | ... | 7.19 | 7.68 | 7.62 | 7.83 | 6.91 | ||||||||||||
Price/Cash Earnings (P/CE) | ... | 8.70 | 6.90 | 6.36 | 5.79 | 6.65 | |||||||||||||
Free Cash Flow | PLN mil | ... | ... | 28.1 | 126 | 169 | 431 | 364 | |||||||||||
Free Cash Flow Yield | % | ... | ... | 0.602 | 3.30 | 5.23 | 11.6 | 9.08 |
other data | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | |||||||||||||||||||
ROA | % | ... | 6.51 | 5.83 | 4.42 | 3.88 | 3.09 | ||||||||||||
Gross Margin | % | ... | 34.2 | 32.9 | 28.2 | 26.7 | 24.7 | ||||||||||||
Effective Tax Rate | % | ... | 14.9 | -0.081 | 15.5 | 16.6 | 20.2 | ||||||||||||
Enterprise Value (EV) | USD mil | ... | 1,499 | 1,174 | 1,040 | 1,101 | 1,223 | ||||||||||||
EV/EBITDA | ... | 7.23 | 5.12 | 3.71 | 4.02 | 4.45 | |||||||||||||
EV/Capital Employed | ... | 0.892 | 0.517 | 0.479 | 0.444 | 0.467 | |||||||||||||
EV/Sales | ... | 1.53 | 1.09 | 0.622 | 0.648 | 0.668 | |||||||||||||
EV/EBIT | ... | 8.89 | 6.29 | 4.84 | 5.50 | 6.46 | |||||||||||||
Capital Expenditures (As % of Sales) | % | ... | 4.14 | 6.60 | 4.68 | 3.92 | 3.73 |
Get all company financials in excel:
Asseco Poland SA is a Poland-based integrator of information technology (IT) solutions. The Company was established in 1991 and provided computer software to the banking industry. The current corporation is the result of a merger between ASSET Soft AS and COMP Rzeszów SA. Nowadays, Asseco's business is divided into Finance, Public Institutions, Telco & Energy and Infrastructure segments. It offers software and hardware consultancy, production and application of software, data communication infrastructure, administrative services, as well as supply of software and hardware. From its home Polish market, the Company expanded into a number of markets including Germany, Slovakia, Israel, or Balkan, for example. Asseco shares are listed on the Warsaw Stock Exchange
Asseco Poland has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 8.67% a year during that time to total of PLN 1,047 mil in 2015, or 14.4% of sales. That’s compared to 15.4% average margin seen in last five years.
The company netted PLN 366 mil in 2015 implying ROE of 4.48% and ROCE of 4.15%. Again, the average figures were 4.88% and 4.58%, respectively when looking at the previous 5 years.
Asseco Poland’s net debt amounted to PLN -156 mil at the end of 2015, or -0.019 of equity. When compared to EBITDA, net debt was -0.149x, up when compared to average of -0.200x seen in the last 5 years.
Asseco Poland stock traded at PLN 56.8 per share at the end of 2015 resulting in a market capitalization of USD 1,208 mil. Over the previous five years, stock price grew by 7.17% or 1.39% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 4.15x and price to earnings (PE) of 12.9x as of 2015.