By Helgi Library - April 2, 2020
Bogdanka's total assets reached PLN 3,595 mil at the end of 2015, down 16.8% compared to the previous year. Curren...
By Helgi Library - April 2, 2020
Bogdanka's total assets reached PLN 3,595 mil at the end of 2015, down 16.8% compared to the previous year. Curren...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | PLN mil | 1,900 | 2,011 | 1,883 |
Gross Profit | PLN mil | 929 | 1,027 | 1,051 |
EBITDA | PLN mil | 755 | 742 | 53.4 |
EBIT | PLN mil | 425 | 359 | -329 |
Financing Cost | PLN mil | 14.6 | 13.8 | 14.3 |
Pre-Tax Profit | PLN mil | 414 | 345 | -342 |
Net Profit | PLN mil | 330 | 273 | -278 |
Dividends | PLN mil | 197 | 119 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | PLN mil | 3,844 | 4,323 | 3,595 |
Non-Current Assets | PLN mil | 3,035 | 3,661 | 3,202 |
Current Assets | PLN mil | 809 | 662 | 392 |
Working Capital | PLN mil | 61.0 | -35.0 | 54.9 |
Shareholders' Equity | PLN mil | 2,456 | 2,505 | 2,106 |
Liabilities | PLN mil | 1,389 | 1,818 | 1,489 |
Total Debt | PLN mil | 621 | 799 | 700 |
Net Debt | PLN mil | 409 | 627 | 460 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 13.9 | 11.0 | -12.1 |
ROCE | % | 10.8 | 8.12 | -8.08 |
Gross Margin | % | 48.9 | 51.1 | 55.8 |
EBITDA Margin | % | 39.7 | 36.9 | 2.84 |
EBIT Margin | % | 22.4 | 17.8 | -17.4 |
Net Margin | % | 17.4 | 13.6 | -14.8 |
Net Debt/EBITDA | 0.542 | 0.845 | 8.62 | |
Net Debt/Equity | 0.167 | 0.250 | 0.218 | |
Cost of Financing | % | 2.74 | 1.94 | 1.91 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 1,420 | 927 | 290 |
Enterprise Value (EV) | USD mil | 1,556 | 1,104 | 407 |
Number Of Shares | mil | 34.0 | 34.0 | 34.0 |
Share Price | EUR | 126 | 96.5 | 33.2 |
EV/EBITDA | 6.51 | 4.88 | 28.4 | |
EV/Sales | 2.59 | 1.80 | 0.805 | |
Price/Earnings (P/E) | 13.0 | 12.0 | -4.06 | |
Price/Book Value (P/BV) | 1.74 | 1.31 | 0.536 | |
Dividend Yield | % | 4.61 | 3.63 | ... |
Get all company financials in excel:
summary | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||||
Sales | PLN mil | ... | 1,118 | 1,230 | 1,301 | 1,836 | 1,900 | |||||
Gross Profit | PLN mil | ... | 756 | 410 | 809 | 1,004 | 929 | |||||
EBIT | PLN mil | ... | 227 | 290 | 268 | 389 | 425 | |||||
Net Profit | PLN mil | ... | 191 | 230 | 221 | 309 | 330 | |||||
ROE | % | ... | 13.4 | 12.4 | 10.7 | 13.9 | 13.9 | |||||
EBIT Margin | % | ... | 20.3 | 23.6 | 20.6 | 21.2 | 22.4 | |||||
Net Margin | % | ... | 17.1 | 18.7 | 17.0 | 16.8 | 17.4 | |||||
Employees | ... | 4,016 | 4,087 | 4,303 | 4,705 | 5,377 | ||||||
balance sheet | ||||||||||||
Total Assets | PLN mil | ... | 2,470 | 2,828 | 3,076 | 3,485 | 3,844 | |||||
Non-Current Assets | PLN mil | ... | 1,618 | 2,164 | 2,674 | 3,064 | 3,035 | |||||
Current Assets | PLN mil | ... | 852 | 664 | 402 | 416 | 809 | |||||
Shareholders' Equity | PLN mil | ... | 1,739 | 1,969 | 2,143 | 2,296 | 2,456 | |||||
Liabilities | PLN mil | ... | 731 | 859 | 934 | 1,189 | 1,389 | |||||
Non-Current Liabilities | PLN mil | ... | 478 | 456 | 627 | 773 | 590 | |||||
Current Liabilities | PLN mil | ... | 253 | 403 | 307 | 416 | 809 | |||||
Net Debt/EBITDA | ... | -1.17 | -0.518 | 0.526 | 0.464 | 0.542 | ||||||
Net Debt/Equity | ... | -0.248 | -0.113 | 0.111 | 0.140 | 0.167 | ||||||
Cost of Financing | % | ... | ... | 3.59 | 5.12 | 2.12 | 2.82 | 2.74 | ||||
cash flow | ||||||||||||
Total Cash From Operations | PLN mil | ... | 382 | 393 | 325 | 662 | 726 | |||||
Total Cash From Investing | PLN mil | ... | -383 | -622 | -738 | -605 | -639 | |||||
Total Cash From Financing | PLN mil | ... | 582 | 19.5 | 43.4 | -39.3 | 4.56 | |||||
Net Change In Cash | PLN mil | ... | 582 | -210 | -369 | 17.7 | 91.5 | |||||
valuation | ||||||||||||
Market Capitalisation | USD mil | ... | 715 | 1,264 | 1,026 | 1,495 | 1,420 | |||||
Number Of Shares | mil | ... | 28.8 | 34.0 | 34.0 | 34.0 | 34.0 | |||||
Share Price | EUR | ... | 71.0 | 110 | 104 | 136 | 126 | |||||
Earnings Per Share (EPS) | PLN | ... | 6.64 | 6.76 | 6.50 | 9.09 | 9.69 | |||||
Book Value Per Share | PLN | ... | 60.3 | 57.9 | 63.0 | 67.5 | 72.2 | |||||
Dividend Per Share | PLN | ... | 0 | 1.40 | 4.00 | 5.06 | 5.80 | ... | ||||
Price/Earnings (P/E) | ... | 10.7 | 16.3 | 16.0 | 15.0 | 13.0 | ||||||
Price/Book Value (P/BV) | ... | 1.18 | 1.90 | 1.65 | 2.01 | 1.74 | ||||||
Dividend Yield | % | ... | 0 | 1.27 | 3.85 | 3.72 | 4.61 | ... | ||||
Earnings Per Share Growth | % | ... | ... | 95.9 | 1.73 | -3.87 | 39.9 | 6.70 | ||||
Book Value Per Share Growth | % | ... | ... | 24.4 | -4.02 | 8.82 | 7.17 | 6.93 |
income statement | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||||
Sales | PLN mil | ... | 1,118 | 1,230 | 1,301 | 1,836 | 1,900 | |||||
Cost of Goods & Services | PLN mil | ... | 363 | 821 | 493 | 832 | 971 | |||||
Gross Profit | PLN mil | ... | 756 | 410 | 809 | 1,004 | 929 | |||||
Staff Cost | PLN mil | ... | 398 | 391 | 424 | 498 | 533 | |||||
Other Cost | PLN mil | ... | -10.6 | -410 | -68.4 | -185 | -359 | |||||
EBITDA | PLN mil | ... | 368 | 429 | 453 | 690 | 755 | |||||
Depreciation | PLN mil | ... | 141 | 138 | 185 | 301 | 330 | |||||
EBIT | PLN mil | ... | 227 | 290 | 268 | 389 | 425 | |||||
Financing Cost | PLN mil | ... | 6.29 | 12.8 | 6.26 | 11.0 | 14.6 | |||||
Extraordinary Cost | PLN mil | ... | -17.3 | -10.6 | -10.1 | -3.88 | -3.50 | |||||
Pre-Tax Profit | PLN mil | ... | 238 | 288 | 272 | 382 | 414 | |||||
Tax | PLN mil | ... | 47.0 | 58.1 | 50.7 | 73.1 | 84.0 | |||||
Minorities | PLN mil | ... | -0.630 | 0.311 | 0.325 | 0.414 | 0.310 | |||||
Net Profit | PLN mil | ... | 191 | 230 | 221 | 309 | 330 | |||||
Dividends | PLN mil | 0 | 47.6 | 136 | 172 | 197 | ... | |||||
growth rates | ||||||||||||
Total Revenue Growth | % | ... | ... | 8.24 | 10.0 | 5.76 | 41.1 | 3.49 | ||||
Operating Cost Growth | % | ... | ... | 30.9 | -105 | -1,987 | -11.8 | -44.4 | ||||
EBITDA Growth | % | ... | ... | 6.07 | 16.4 | 5.72 | 52.3 | 9.42 | ||||
EBIT Growth | % | ... | ... | 7.58 | 28.1 | -7.66 | 45.1 | 9.14 | ||||
Pre-Tax Profit Growth | % | ... | ... | 17.8 | 21.2 | -5.64 | 40.5 | 8.29 | ||||
Net Profit Growth | % | ... | ... | 22.7 | 20.0 | -3.87 | 39.9 | 6.70 | ||||
ratios | ||||||||||||
ROE | % | ... | 13.4 | 12.4 | 10.7 | 13.9 | 13.9 | |||||
ROCE | % | ... | ... | 12.8 | 12.4 | 9.17 | 10.8 | 10.8 | ||||
Gross Margin | % | ... | 67.6 | 33.3 | 62.1 | 54.7 | 48.9 | |||||
EBITDA Margin | % | ... | 32.9 | 34.8 | 34.8 | 37.6 | 39.7 | |||||
EBIT Margin | % | ... | 20.3 | 23.6 | 20.6 | 21.2 | 22.4 | |||||
Net Margin | % | ... | 17.1 | 18.7 | 17.0 | 16.8 | 17.4 | |||||
Payout Ratio | % | ... | 0 | 20.7 | 61.6 | 55.7 | 59.8 | ... | ||||
Cost of Financing | % | ... | ... | 3.59 | 5.12 | 2.12 | 2.82 | 2.74 | ||||
Net Debt/EBITDA | ... | -1.17 | -0.518 | 0.526 | 0.464 | 0.542 |
balance sheet | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | ||||||||||||
Non-Current Assets | PLN mil | ... | 1,618 | 2,164 | 2,674 | 3,064 | 3,035 | |||||
Property, Plant & Equipment | PLN mil | ... | 1,559 | 2,101 | 2,605 | 2,970 | 3,170 | |||||
Intangible Assets | PLN mil | ... | 12.2 | 11.0 | 9.93 | 23.1 | 23.1 | |||||
Current Assets | PLN mil | ... | 852 | 664 | 402 | 416 | 809 | |||||
Inventories | PLN mil | ... | 50.4 | 60.8 | 43.5 | 55.4 | 112 | |||||
Receivables | PLN mil | ... | 96.5 | 127 | 224 | 221 | 227 | |||||
Cash & Cash Equivalents | PLN mil | ... | 682 | 472 | 103 | 121 | 212 | |||||
Total Assets | PLN mil | ... | 2,470 | 2,828 | 3,076 | 3,485 | 3,844 | |||||
Shareholders' Equity | PLN mil | ... | 1,739 | 1,969 | 2,143 | 2,296 | 2,456 | |||||
Of Which Minority Interest | PLN mil | ... | 8.94 | 9.25 | 9.58 | 9.99 | 10.3 | |||||
Liabilities | PLN mil | ... | 731 | 859 | 934 | 1,189 | 1,389 | |||||
Non-Current Liabilities | PLN mil | ... | 478 | 456 | 627 | 773 | 590 | |||||
Long-Term Debt | PLN mil | ... | 250 | 200 | 341 | 421 | 200 | |||||
Deferred Tax Liabilities | PLN mil | ... | ... | ... | ... | ... | ... | ... | 75.1 | 99.8 | ||
Current Liabilities | PLN mil | ... | 253 | 403 | 307 | 416 | 809 | |||||
Short-Term Debt | PLN mil | ... | 0 | 50.0 | 0 | 20.0 | 421 | |||||
Trade Payables | PLN mil | ... | 163 | 241 | 234 | 309 | 277 | |||||
Equity And Liabilities | PLN mil | ... | 2,470 | 2,828 | 3,076 | 3,485 | 3,844 | |||||
growth rates | ||||||||||||
Total Asset Growth | % | ... | ... | 49.0 | 14.5 | 8.78 | 13.3 | 10.3 | ||||
Shareholders' Equity Growth | % | ... | ... | 55.9 | 13.2 | 8.82 | 7.17 | 6.93 | ||||
Net Debt Growth | % | ... | ... | -342,686 | -48.5 | -207 | 34.5 | 27.6 | ||||
Total Debt Growth | % | ... | ... | ... | 150 | 0 | 36.4 | 29.3 | 40.8 | |||
ratios | ||||||||||||
Total Debt | PLN mil | ... | 250 | 250 | 341 | 441 | 621 | |||||
Net Debt | PLN mil | ... | -432 | -222 | 238 | 320 | 409 | |||||
Working Capital | PLN mil | ... | -16.4 | -53.1 | 33.6 | -32.8 | 61.0 | |||||
Capital Employed | PLN mil | ... | 1,601 | 2,111 | 2,708 | 3,031 | 3,096 | |||||
Net Debt/Equity | ... | -0.248 | -0.113 | 0.111 | 0.140 | 0.167 | ||||||
Cost of Financing | % | ... | ... | 3.59 | 5.12 | 2.12 | 2.82 | 2.74 |
cash flow | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | ||||||||||||
Net Profit | PLN mil | ... | 191 | 230 | 221 | 309 | 330 | |||||
Depreciation | PLN mil | ... | 141 | 138 | 185 | 301 | 330 | |||||
Non-Cash Items | PLN mil | ... | ... | 39.2 | -11.4 | 5.86 | -14.5 | 160 | ||||
Change in Working Capital | PLN mil | ... | ... | 10.4 | 36.7 | -86.7 | 66.4 | -93.8 | ||||
Total Cash From Operations | PLN mil | ... | 382 | 393 | 325 | 662 | 726 | |||||
Capital Expenditures | PLN mil | ... | -373 | -617 | -718 | -583 | -618 | |||||
Other Investments | PLN mil | ... | -9.23 | -5.06 | -19.5 | -21.5 | -21.2 | |||||
Total Cash From Investing | PLN mil | ... | -383 | -622 | -738 | -605 | -639 | |||||
Dividends Paid | PLN mil | 0 | -47.6 | -136 | -172 | -197 | ... | |||||
Issuance Of Debt | PLN mil | ... | ... | 150 | 0 | 91.0 | 100 | 180 | ||||
Total Cash From Financing | PLN mil | ... | 582 | 19.5 | 43.4 | -39.3 | 4.56 | |||||
Net Change In Cash | PLN mil | ... | 582 | -210 | -369 | 17.7 | 91.5 | |||||
ratios | ||||||||||||
Days Sales Outstanding | days | ... | 31.5 | 37.6 | 62.9 | 43.9 | 43.6 | |||||
Days Sales Of Inventory | days | ... | 50.7 | 27.0 | 32.2 | 24.3 | 41.9 | |||||
Days Payable Outstanding | days | ... | 164 | 107 | 174 | 136 | 104 | |||||
Cash Conversion Cycle | days | ... | -82.0 | -42.4 | -78.4 | -67.4 | -18.8 | |||||
Cash Earnings | PLN mil | ... | 333 | 368 | 406 | 610 | 660 | |||||
Cash Earnings Per Share | PLN | ... | 11.5 | 10.8 | 11.9 | 17.9 | 19.4 | |||||
Price/Cash Earnings (P/CE) | ... | 6.15 | 10.2 | 8.71 | 7.59 | 6.48 | ||||||
Free Cash Flow | PLN mil | ... | -0.346 | -229 | -413 | 57.0 | 86.9 | |||||
Free Cash Flow Yield | % | ... | -0.016 | -6.00 | -13.6 | 1.17 | 1.94 |
other data | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | ||||||||||||
ROA | % | ... | 9.28 | 8.68 | 7.48 | 9.42 | 9.00 | |||||
Gross Margin | % | ... | 67.6 | 33.3 | 62.1 | 54.7 | 48.9 | |||||
Employees | ... | 4,016 | 4,087 | 4,303 | 4,705 | 5,377 | ||||||
Cost Per Employee | USD per month | ... | 2,652 | 2,642 | 2,770 | 2,712 | 2,613 | |||||
Cost Per Employee (Local Currency) | PLN per month | ... | 8,263 | 7,971 | 8,212 | 8,826 | 8,259 | |||||
Staff Cost (As % Of Total Cost) | % | ... | 44.7 | 41.6 | 41.0 | 34.4 | 36.1 | |||||
Effective Tax Rate | % | ... | 19.8 | 20.2 | 18.7 | 19.1 | 20.3 | |||||
Enterprise Value (EV) | USD mil | ... | 564 | 1,189 | 1,096 | 1,599 | 1,556 | |||||
EV/EBITDA | ... | 4.77 | 8.37 | 7.17 | 7.54 | 6.51 | ||||||
EV/Capital Employed | ... | 1.01 | 1.67 | 1.39 | 1.63 | 1.51 | ||||||
EV/Sales | ... | 1.57 | 2.92 | 2.50 | 2.83 | 2.59 | ||||||
EV/EBIT | ... | 7.75 | 12.4 | 12.1 | 13.4 | 11.6 | ||||||
Capital Expenditures (As % of Sales) | % | ... | 33.4 | 50.2 | 55.2 | 31.8 | 32.5 | |||||
Sales from Coal | PLN mil | ... | ... | ... | 1,079 | 1,191 | 1,225 | 1,769 | 1,825 | |||
Sales from Ceramics | PLN mil | ... | ... | ... | 8.53 | 7.87 | 8.68 | 6.75 | 5.12 | |||
Sales from Other | PLN mil | ... | ... | ... | 22.5 | 22.4 | 43.8 | 46.5 | 54.4 | |||
Sales from Goods & Material | PLN mil | ... | ... | ... | 8.67 | 9.12 | 24.2 | 13.2 | 9.63 | |||
Mining Cost per Tonne | EUR | ... | ... | ... | 16.0 | 35.4 | 20.5 | 25.6 | 28.0 | |||
Selling Price per Tonne | EUR | ... | ... | ... | 57.3 | 51.9 | 50.0 | 54.2 | 53.9 | |||
Production of Coal (kt) | kt | ... | ... | ... | 5,236 | 5,800 | 5,838 | 7,785 | 8,336 | |||
Sales of Coal (kt) | kt | ... | ... | ... | 4,350 | 5,740 | 5,950 | 7,800 | 8,147 | |||
Market Share in Hard Coal Sales | % | ... | ... | ... | ... | 8.10 | 8.90 | 8.50 | 12.1 | ... | ... | ... |
Market Share in Termal Coal Sales | % | ... | ... | ... | ... | 9.00 | 10.4 | 9.90 | 14.2 | 14.8 | ||
Market Share in Thermal Coal Production | % | ... | ... | ... | 11.5 | 13.9 | 13.7 | 19.8 | ... | ... | ... |
Get all company financials in excel:
Lubelski Wegiel Bogdanka SA (Bogdanka) is a Poland-based manufacturer of hard coal. The Company offers energetic coal that is used for the generation of electric and thermal energy, as well as for cement production. In addition, it offers building materials, including façade bricks and ceramic elevation tiles; provides services to mines, which include supply of heat energy and conducting water/wastewater management; and engages in the construction and refurbishment of heat-generating, water supply, and sewage disposal installations. The mine Bogdanka has been located in Central Coal District, which is situated in Lubelskie Coal Basin. The Lubelski Wegiel Bogdanka SA's mine performs its mining operations within the mining area of a surface of 57 square kilometers. The Company's total reserves are estimated at around 237 mil tonnes of coal with a plan to extend them to 450 mil tonnes
Bogdanka has been growing its sales by a year on average in the last 5 years. EBITDA has fallen on average by 34.1% a year during that time to total of PLN 53.4 mil in 2015, or 2.84% of sales. That’s compared to 30.4% average margin seen in last five years.
The company netted PLN -278 mil in 2015 implying ROE of -12.1% and ROCE of -8.08%. Again, the average figures were 7.50% and 6.15%, respectively when looking at the previous 5 years.
Bogdanka’s net debt amounted to PLN 460 mil at the end of 2015, or 0.218 of equity. When compared to EBITDA, net debt was 8.62x, up when compared to average of 2.20x seen in the last 5 years.
Bogdanka stock traded at EUR 33.2 per share at the end of 2015 resulting in a market capitalization of USD 290 mil. Over the previous five years, stock price fell by 69.8% or -21.3% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 28.4x and price to earnings (PE) of -4.06x as of 2015.