Institutional Sign In

Go

Colt CZ Group

CZ's Total Cash From Operations fell 1,564% yoy to CZK -555 mil in 1Q2024

By Helgi Library - August 4, 2024

Colt CZ Group's operating cash flow stood at CZK -555 mil in 1Q2024, down 1% when compared to the previous year. Histori...

CZ's Total Cash From Operations fell 1,564% yoy to CZK -555 mil in 1Q2024

By Helgi Library - August 4, 2024

Colt CZ Group's operating cash flow stood at CZK -555 mil in 1Q2024, down 1% when compared to the previous year. Histori...

CZ's net profit rose 0.410% yoy to CZK 2,043 mil in 2023

By Helgi Library - August 4, 2024

Ceska zbrojovka made a net profit of CZK 2,043 mil with revenues of CZK 14,856 mil in 2023, up by 0.41% and up by 1.82%...

Profit Statement 2021 2022 2023
Sales CZK mil 10,689 14,590 14,856
Gross Profit CZK mil 3,844 5,881 5,692
EBITDA CZK mil 1,801 3,109 2,664
EBIT CZK mil 1,011 2,199 1,862
Financing Cost CZK mil 205 612 895
Pre-Tax Profit CZK mil 932 2,356 2,510
Net Profit CZK mil 760 2,034 2,043
Dividends CZK mil 853 853 1,055
Balance Sheet 2021 2022 2023
Total Assets CZK mil 17,013 19,504 25,977
Non-Current Assets CZK mil 9,057 10,248 14,073
Current Assets CZK mil 7,957 9,255 11,904
Working Capital CZK mil 2,758 3,989 5,326
Shareholders' Equity CZK mil 5,242 7,681 9,275
Liabilities CZK mil 11,771 11,822 16,702
Total Debt CZK mil 7,716 7,493 11,702
Net Debt CZK mil 4,143 3,910 7,465
Ratios 2021 2022 2023
ROE % 15.6 31.5 24.1
ROCE % 8.88 15.6 12.1
Gross Margin % 36.0 40.3 38.3
EBITDA Margin % 16.8 21.3 17.9
EBIT Margin % 9.46 15.1 12.5
Net Margin % 7.11 13.9 13.7
Net Debt/EBITDA 2.30 1.26 2.80
Net Debt/Equity % 79.0 50.9 80.5
Cost of Financing % 4.07 8.05 9.32
Valuation 2021 2022 2023
Market Capitalisation USD mil 785 836 837
Enterprise Value (EV) USD mil 974 1,009 1,170
Number Of Shares mil 33.1 34.5 35.5
Share Price CZK 508 552 531
EV/EBITDA 11.7 7.23 9.88
EV/Sales 1.97 1.54 1.77
Price/Earnings (P/E) 22.1 9.36 9.16
Price/Book Value (P/BV) 3.20 2.48 2.03
Dividend Yield % 1.48 4.53 5.65

Get all company financials in excel:

Download Sample   $19.99

overview Unit 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
income statement                                        
Sales CZK mil                     4,555 5,340 5,959 6,820 10,689          
Gross Profit CZK mil                     1,822 2,296 2,639 2,905 3,844          
EBIT CZK mil                     683 661 944 1,056 1,011          
Net Profit CZK mil ... ...                 520 588 743 673 760          
                                           
ROE % ...                   24.8 17.5 21.9 16.8 15.6          
EBIT Margin %                     15.0 12.4 15.8 15.5 9.46          
Net Margin %                     11.4 11.0 12.5 9.87 7.11          
Employees                     1,682 1,718 1,619 1,673 2,196     ... ... ...
balance sheet                                        
Total Assets CZK mil                     6,305 7,486 7,549 8,788 17,013          
Non-Current Assets CZK mil                     3,324 3,361 3,174 3,519 9,057          
Current Assets CZK mil                     2,982 4,125 4,375 5,269 7,957          
                                           
Shareholders' Equity CZK mil                     3,411 3,309 3,469 4,523 5,242          
Liabilities CZK mil                     2,895 4,176 4,080 4,265 11,771          
Non-Current Liabilities CZK mil                     2,061 2,673 2,584 2,661 6,892          
Current Liabilities CZK mil                     834 1,504 1,496 1,604 4,879          
                                           
Net Debt/EBITDA ... ... ... ... ... ... ... ... ...   1.30 0.885 1.14 < 0.001 2.30          
Net Debt/Equity % ... ... ... ... ... ... ... ... ...   36.4 28.6 44.6 0.012 79.0          
Cost of Financing % ...                   18.9 2.36 3.70 3.25 4.07     ... ... ...
cash flow                                        
Total Cash From Operations CZK mil ... ...                 391 929 505 1,588 1,523          
Total Cash From Investing CZK mil ... ...                 -313 -386 -435 -399 -4,978          
Total Cash From Financing CZK mil ... ...                 -97.7 479 -536 373 4,671          
Net Change In Cash CZK mil ... ...                 -19.6 1,022 -465 1,553 1,215          
valuation                                        
Market Capitalisation USD mil ... ... ... ... ... ... ... ... ... ... ... ... ... 447 785          
Enterprise Value (EV) USD mil ... ... ... ... ... ... ... ... ... ... ... ... ... 447 974          
Number Of Shares mil ... ... ... ... ... ... ... ... ... ... 29.8 29.8 29.8 32.0 33.1          
Share Price CZK ... ... ... ... ... ... ... ... ... ... ... ... ... 294 508          
Price/Earnings (P/E) ... ... ... ... ... ... ... ... ... ... ... ... ... 14.0 22.1          
Price/Cash Earnings (P/CE) ... ... ... ... ... ... ... ... ... ... ... ... ... 10.1 16.0          
EV/EBITDA ... ... ... ... ... ... ... ... ... ... ... ... ... 6.78 11.7          
Price/Book Value (P/BV) ... ... ... ... ... ... ... ... ... ... ... ... ... 2.08 3.20          
Dividend Yield % ... ... ... ... ... ... ... ... ... ... ... ... ... 0 1.48          
income statement Unit 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
income statement                                        
Sales CZK mil                     4,555 5,340 5,959 6,820 10,689          
Cost of Goods & Services CZK mil                     2,569 3,043 3,320 3,915 6,845          
Gross Profit CZK mil                     1,822 2,296 2,639 2,905 3,844          
Research & Development CZK mil ... ... ... ... ... ... ... ... ... ... 104 97.0 97.5 115 ... ... ... ... ... ...
Other Operating Expense CZK mil ... ... ... ... ... ... ... ... ... ... 3,440 4,138 4,502 5,297 8,862     ... ... ...
Staff Cost CZK mil                     924 1,046 1,081 1,260 1,955          
Other Operating Cost (Income) CZK mil                   ... -53.7 49.5 102 122 61.7          
EBITDA CZK mil                     952 1,068 1,357 1,450 1,801          
Depreciation CZK mil ... ...                 390 407 413 393 790          
EBIT CZK mil                     683 661 944 1,056 1,011          
Net Financing Cost CZK mil                     -85.8 41.0 68.9 59.2 155          
Financing Cost CZK mil                     288 45.4 85.8 76.5 205     ... ... ...
Financing Income CZK mil ... ... ... ... ... ... ... ... ...   374 4.43 16.9 17.3 50.0     ... ... ...
FX (Gain) Loss CZK mil ... ... ... ... ... ... ... ... ... ... 93.6 -18.0 1.02 54.4 0     ... ... ...
(Income) / Loss from Affiliates CZK mil ... ... ... ... ... ... ... ... ... ... -0.428 -0.042 -0.022 -20.9 -27.2     ... ... ...
Extraordinary Cost CZK mil                   ... -33.5 -32.3 -15.2 0 0     ... ... ...
Pre-Tax Profit CZK mil                     769 714 912 851 932          
Tax CZK mil                     144 146 178 174 171          
Minorities CZK mil                     0 12.7 6.04 3.62 0          
Net Profit CZK mil ... ...                 520 588 743 673 760          
Net Profit Avail. to Common CZK mil                     625 588 743 673 760          
Dividends CZK mil ... ...                 255 560 ... 0 853          
growth rates                                        
Total Revenue Growth % ...                   16.0 17.2 11.6 14.4 56.7          
Staff Cost Growth % ...                   14.2 13.1 3.34 16.6 55.2          
EBITDA Growth % ...                   -7.01 12.2 27.0 6.87 24.2          
EBIT Growth % ...                   -18.2 -3.20 42.7 11.9 -4.27          
Pre-Tax Profit Growth % ...                   4.63 -7.08 27.7 -6.73 9.46          
Net Profit Growth % ...                   -10.4 -5.89 26.4 -9.46 13.0          
ratios                                        
ROE % ...                   24.8 17.5 21.9 16.8 15.6          
ROA % ...                   9.98 8.53 9.89 8.24 5.89          
ROCE % ...                   12.3 11.2 13.6 12.4 8.88          
Gross Margin %                     40.0 43.0 44.3 42.6 36.0          
EBITDA Margin %                     20.9 20.0 22.8 21.3 16.8          
EBIT Margin %                     15.0 12.4 15.8 15.5 9.46          
Net Margin %                     11.4 11.0 12.5 9.87 7.11          
Payout Ratio % ... ...                 49.0 95.2 ... 0 112          
Cost of Financing % ...                   18.9 2.36 3.70 3.25 4.07     ... ... ...
Net Debt/EBITDA ... ... ... ... ... ... ... ... ...   1.30 0.885 1.14 < 0.001 2.30          
balance sheet Unit 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
balance sheet                                        
Cash & Cash Equivalents CZK mil                     323 1,346 806 2,359 3,573          
Receivables CZK mil                     383 579 916 586 1,013          
Inventories CZK mil                     1,747 1,772 1,747 1,623 2,862          
Other ST Assets CZK mil ... ... ... ... ... ... ... ... ... ... 529 428 906 702 509          
Current Assets CZK mil                     2,982 4,125 4,375 5,269 7,957          
Property, Plant & Equipment CZK mil                     1,980 2,108 1,995 2,051 2,810          
LT Investments & Receivables CZK mil ... ... ... ... ... ... ... ... ...   0 0 0 0 ... ...        
Intangible Assets CZK mil                     1,290 1,203 1,115 1,051 5,896          
Goodwill CZK mil ... ... ... ... ... ... ... ... ... ... 281 281 281 281 2,390          
Non-Current Assets CZK mil                     3,324 3,361 3,174 3,519 9,057          
Total Assets CZK mil                     6,305 7,486 7,549 8,788 17,013          
                                           
Trade Payables CZK mil                     313 324 285 418 1,116          
Short-Term Debt CZK mil                     32.8 35.2 43.1 31.0 2,338          
Other ST Liabilities CZK mil                     313 859 956 924 256          
Current Liabilities CZK mil                     834 1,504 1,496 1,604 4,879          
Long-Term Debt CZK mil                     1,532 2,256 2,310 2,328 5,378          
Other LT Liabilities CZK mil                   ... 529 417 274 332 1,514          
Non-Current Liabilities CZK mil                     2,061 2,673 2,584 2,661 6,892          
Liabilities CZK mil                     2,895 4,176 4,080 4,265 11,771          
Preferred Equity and Hybrid Capital CZK mil ... ... ... ... ... ... ... ... ... ... 0 0 0 0 0     ... ... ...
Share Capital CZK mil ... ... ... ... ... ... ... ... ... ... 2.98 2.98 2.98 726 1,143     ... ... ...
Treasury Stock CZK mil ... ... ... ... ... ... ... ... ... ... 0 0 0 0 0     ... ... ...
Equity Before Minority Interest CZK mil                     3,344 3,281 3,458 4,510 5,242          
Minority Interest CZK mil                     66.3 28.1 11.4 12.5 0          
Equity CZK mil                     3,411 3,309 3,469 4,523 5,242          
growth rates                                        
Total Asset Growth % ...                   53.1 18.7 0.839 16.4 93.6          
Shareholders' Equity Growth % ...                   109 -2.97 4.82 30.4 15.9          
Net Debt Growth % ... ... ... ... ... ... ... ... ... ... 13.7 -23.8 63.7 -100.0 738,330          
Total Debt Growth % ...                   4.96 46.4 2.71 0.257 227          
ratios                                        
Total Debt CZK mil                     1,565 2,291 2,353 2,359 7,716          
Net Debt CZK mil ... ... ... ... ... ... ... ... ...   1,241 945 1,548 0.561 4,143          
Working Capital CZK mil                     1,817 2,028 2,378 1,791 2,758          
Capital Employed CZK mil                     5,141 5,389 5,552 5,310 11,815          
Net Debt/Equity % ... ... ... ... ... ... ... ... ...   36.4 28.6 44.6 0.012 79.0          
Current Ratio                     3.57 2.74 2.93 3.28 1.63          
Quick Ratio                     0.847 1.28 1.15 1.84 0.940          
cash flow Unit 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
cash flow                                        
Net Profit CZK mil ... ...                 520 588 743 673 760          
Depreciation CZK mil ... ...                 390 407 413 393 790          
Non-Cash Items CZK mil ... ... ... ... ... ... ... ... ... ... -318 -106 27.5 -207 101     ... ... ...
Change in Working Capital CZK mil ... ...                 -201 40.2 -679 729 -128          
Total Cash From Operations CZK mil ... ...                 391 929 505 1,588 1,523          
                                           
Capital Expenditures CZK mil ... ...                 -313 -386 -270 -329 -633          
Net Change in LT Investment CZK mil ... ... ... ... ... ... ... ... ... ... 0 0 0 0 -0.595     ... ... ...
Net Cash From Acquisitions CZK mil ... ... ... ... ... ... ... ... ... ... 0 0 -165 -69.8 -4,376     ... ... ...
Other Investing Activities CZK mil ... ... ... ... ... ... ... ... ... ... 0 0 0 0 31.4     ... ... ...
Total Cash From Investing CZK mil ... ...                 -313 -386 -435 -399 -4,978          
                                           
Dividends Paid CZK mil ... ... ...               -90.0 -255 -560 -328 -253          
Issuance Of Shares CZK mil ... ... ... ... ... ... ... ... ... ... 0 0 0 0 0     ... ... ...
Issuance Of Debt CZK mil ... ...                 -0.119 739 38.3 706 4,932          
Other Financing Activities CZK mil ... ... ... ... ... ... ... ... ... ... -7.57 -5.47 -14.0 -4.05 -8.10     ... ... ...
Total Cash From Financing CZK mil ... ...                 -97.7 479 -536 373 4,671          
                                           
Effect of FX Rates CZK mil ... ... ... ... ... ... ... ... ... ... 0 0 0.564 -9.40 -0.727     ... ... ...
Net Change In Cash CZK mil ... ...                 -19.6 1,022 -465 1,553 1,215          
ratios                                        
Days Sales Outstanding days                     30.7 39.6 56.1 31.4 34.6          
Days Sales Of Inventory days                     248 213 192 151 153          
Days Payable Outstanding days                     44.4 38.8 31.3 38.9 59.5          
Cash Conversion Cycle days                     234 213 217 144 128          
Cash Earnings CZK mil                     732 869 1,022 934 1,051          
Free Cash Flow CZK mil ... ...                 78.0 543 69.8 1,189 -3,455          
Capital Expenditures (As % of Sales) % ... ...                 6.86 7.22 4.53 4.83 5.92          
other ratios Unit 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
                                         
Employees                     1,682 1,718 1,619 1,673 2,196     ... ... ...
Cost Per Employee USD per month                     1,951 2,318 2,467 2,852 3,424     ... ... ...
Cost Per Employee (Local Currency) CZK per month                     45,789 50,720 55,617 62,766 74,197     ... ... ...
Research & Development (As % of Sales) % ... ... ... ... ... ... ... ... ... ... 2.28 1.82 1.64 1.69 ... ... ... ... ... ...
Staff Cost (As % of Sales) %                     20.3 19.6 18.1 18.5 18.3          
Effective Tax Rate %                     18.7 20.4 19.5 20.5 18.4          
Total Revenue Growth (5-year average) % ... ... ... ... ...           11.6 10.5 8.18 9.80 22.2          
Total Revenue Growth (10-year average) % ... ... ... ... ... ... ... ... ... ... 9.61 11.6 13.9 13.2 15.9          
valuation Unit 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
                                         
Market Capitalisation USD mil ... ... ... ... ... ... ... ... ... ... ... ... ... 447 785          
Enterprise Value (EV) USD mil ... ... ... ... ... ... ... ... ... ... ... ... ... 447 974          
Number Of Shares mil ... ... ... ... ... ... ... ... ... ... 29.8 29.8 29.8 32.0 33.1          
Share Price CZK ... ... ... ... ... ... ... ... ... ... ... ... ... 294 508          
EV/EBITDA ... ... ... ... ... ... ... ... ... ... ... ... ... 6.78 11.7          
Price/Earnings (P/E) ... ... ... ... ... ... ... ... ... ... ... ... ... 14.0 22.1          
Price/Cash Earnings (P/CE) ... ... ... ... ... ... ... ... ... ... ... ... ... 10.1 16.0          
P/FCF ... ... ... ... ... ... ... ... ... ... ... ... ... 7.92 -4.86          
Price/Book Value (P/BV) ... ... ... ... ... ... ... ... ... ... ... ... ... 2.08 3.20          
Dividend Yield % ... ... ... ... ... ... ... ... ... ... ... ... ... 0 1.48          
Free Cash Flow Yield % ... ... ... ... ... ... ... ... ... ... ... ... ... 12.1 -20.3          
Earnings Per Share (EPS) CZK ... ... ... ... ... ... ... ... ... ... 17.4 19.7 24.9 21.0 23.0          
Cash Earnings Per Share CZK ... ... ... ... ... ... ... ... ... ... 24.5 29.1 34.3 29.1 31.8          
Free Cash Flow Per Share CZK ... ... ... ... ... ... ... ... ... ... 2.62 18.2 2.34 37.1 -105          
Book Value Per Share CZK ... ... ... ... ... ... ... ... ... ... 114 111 116 141 159          
Dividend Per Share CZK ... ... ... ... ... ... ... ... ... ... 8.55 18.8 ... 0 7.50          
EV/Sales ... ... ... ... ... ... ... ... ... ... ... ... ... 1.44 1.97          
EV/EBIT ... ... ... ... ... ... ... ... ... ... ... ... ... 9.31 20.9          
EV/Free Cash Flow ... ... ... ... ... ... ... ... ... ... ... ... ... 8.27 -6.11          
EV/Capital Employed ... ... ... ... ... ... ... ... ... ... ... ... ... 1.81 1.80          
Earnings Per Share Growth % ... ... ... ... ... ... ... ... ... ... ... 13.1 26.4 -15.7 9.52          
Cash Earnings Per Share Growth % ... ... ... ... ... ... ... ... ... ... ... 18.7 17.7 -14.9 9.05          
Book Value Per Share Growth % ... ... ... ... ... ... ... ... ... ... ... -2.97 4.82 21.4 12.3          

Get all company financials in excel:

Download Sample   $19.99

CZ's net profit rose 0.410% yoy to CZK 2,043 mil in 2023

By Helgi Library - August 4, 2024

Ceska zbrojovka made a net profit of CZK 2,043 mil with revenues of CZK 14,856 mil in 2023, up by 0.41% and up by 1.82%, respectively, compared to the previous year. This translates into a net margin of 13.7%. Historically, between 2009 - 2023, t...

CZ's employees fell 5.35% yoy to 2,087 in 2023

By Helgi Library - August 4, 2024

Colt CZ Group employed 2,087 employees in 2023, down 5.35% compared to the previous year. Historically, between 2007 and 2023, the firm's workforce hit a high of 2,205 employees in 2022 and a low of 1,228 employees in 2010. Average personnel cost sto...

CZ's employees fell 5.35% yoy to 2,087 in 2023

By Helgi Library - August 4, 2024

Colt CZ Group employed 2,087 employees in 2023, down 5.35% compared to the previous year. Historically, between 2007 and 2023, the firm's workforce hit a high of 2,205 employees in 2022 and a low of 1,228 employees in 2010. Average personnel cost sto...

CZ's price/earnings (P/E) fell 2.15% yoy to 9.16 in 2023

By Helgi Library - August 4, 2024

Colt CZ Group stock traded at CZK 531 per share at the end 2023 translating into a market capitalization of USD 837 mil. Since the end of 2018, stock has appreciated by 0% representing an annual average growth of %. In absolute terms, the value of the c...

CZ's price/earnings (P/E) fell 2.15% yoy to 9.16 in 2023

By Helgi Library - August 4, 2024

Colt CZ Group stock traded at CZK 531 per share at the end 2023 translating into a market capitalization of USD 837 mil. Since the end of 2018, stock has appreciated by 0% representing an annual average growth of %. In absolute terms, the value of the c...

CZ's Total Cash From Operations fell 25.6% yoy to CZK 1,413 mil in 2023

By Helgi Library - August 4, 2024

Colt CZ Group's operating cash flow stood at CZK 1,413 mil in 2023, down 25.6% when compared to the previous year. Historically, between 2009 - 2023, the firm’s operating cash flow reached a high of CZK 1,900 mil in 2022 and a low of CZK 22.7 mil i...

CZ's Total Cash From Operations fell 25.6% yoy to CZK 1,413 mil in 2023

By Helgi Library - August 4, 2024

Colt CZ Group's operating cash flow stood at CZK 1,413 mil in 2023, down 25.6% when compared to the previous year. Historically, between 2009 - 2023, the firm’s operating cash flow reached a high of CZK 1,900 mil in 2022 and a low of CZK 22.7 mil i...

CZ's Net Margin fell 1.39% yoy to 13.7% in 2023

By Helgi Library - August 4, 2024

Colt CZ Group made a net profit of CZK 2,043 mil with revenues of CZK 14,856 mil in 2023, up by 0.410% and up by 1.82%, respectively, compared to the previous year. This translates into a net margin of 13.7%. Historically, between 2007 and 2023, the...

CZ's Net Margin fell 1.39% yoy to 13.7% in 2023

By Helgi Library - August 4, 2024

Colt CZ Group made a net profit of CZK 2,043 mil with revenues of CZK 14,856 mil in 2023, up by 0.410% and up by 1.82%, respectively, compared to the previous year. This translates into a net margin of 13.7%. Historically, between 2007 and 2023, the...

CZ's Share Price fell 3.80% yoy to CZK 531 in 2023

By Helgi Library - August 4, 2024

Colt CZ Group stock traded at CZK 531 per share at the end 2023 implying a market capitalization of USD 837 mil. Since the end of 2018, stock has appreciated by % implying an annual average growth of % In absolute terms, the value of the company rose ...

More News

Ceska zbrojovka a.s. is a Czech Republic-based manufacturer of weapons, accessories, and apparel for armed military and police units, as well as for hunting and sporting purposes. Its firearms range includes pistols, centerfire rifles, rimfire rifles, and airguns. The Company also manufactures components, parts, and assemblies for the aircraft and motor industries; and special tooling for machine production. It operates in Africa, Australia, Arabia, Asia, Canada, Europe, Latin America, and the United States. The Company was founded in 1936 and is headquartered in Uhersky Brod, Czech Republic.

Finance

Colt CZ Group has been growing its sales by 17.1% a year on average in the last 5 years. EBITDA has grown on average by 23.6% a year during that time to total of CZK 5,200 mil in 2026, or 22.1% of sales. That’s compared to 20.8% average margin seen in last five years.

The company netted CZK 3,483 mil in 2026 implying ROE of 24.3% and ROCE of 15.4%. Again, the average figures were 27.1% and 14.5%, respectively when looking at the previous 5 years.

Colt CZ Group’s net debt amounted to CZK 3,870 mil at the end of 2026, or 25.0% of equity. When compared to EBITDA, net debt was 0.744x, down when compared to average of 1.50x seen in the last 5 years.

Valuation

Colt CZ Group stock traded at CZK 666 per share at the end of 2026 resulting in a market capitalization of USD 1,055 mil. Over the previous five years, stock price grew by 31.1% or 5.57% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 5.31x and price to earnings (PE) of 6.78x as of 2026.