By Helgi Library - April 2, 2020
CZ Strakonice's total assets reached CZK 2,013 mil at the end of 2015, down 3.96% compared to the previous year. C...
By Helgi Library - April 2, 2020
CZ Strakonice's total assets reached CZK 2,013 mil at the end of 2015, down 3.96% compared to the previous year. C...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | CZK mil | 1,432 | 1,638 | 1,351 |
Gross Profit | CZK mil | 536 | 792 | 635 |
EBITDA | CZK mil | 206 | 241 | 159 |
EBIT | CZK mil | 95.0 | 134 | 50.2 |
Financing Cost | CZK mil | -11.9 | -2.27 | 3.11 |
Pre-Tax Profit | CZK mil | 107 | 136 | 47.1 |
Net Profit | CZK mil | 94.1 | 109 | 39.7 |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | CZK mil | 2,077 | 2,096 | 2,013 |
Non-Current Assets | CZK mil | 1,112 | 1,128 | 1,059 |
Current Assets | CZK mil | 946 | 952 | 938 |
Working Capital | CZK mil | 122 | 186 | 215 |
Shareholders' Equity | CZK mil | 1,665 | 1,684 | 1,681 |
Liabilities | CZK mil | 412 | 412 | 333 |
Total Debt | CZK mil | 0 | 0.461 | 0.461 |
Net Debt | CZK mil | -281 | -558 | -538 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 5.69 | 6.53 | 2.36 |
ROCE | % | 7.71 | 8.59 | 3.07 |
Gross Margin | % | 37.4 | 48.4 | 47.0 |
EBITDA Margin | % | 14.4 | 14.7 | 11.8 |
EBIT Margin | % | 6.64 | 8.15 | 3.72 |
Net Margin | % | 6.57 | 6.68 | 2.94 |
Net Debt/EBITDA | -1.36 | -2.32 | -3.38 | |
Net Debt/Equity | -0.169 | -0.331 | -0.320 | |
Cost of Financing | % | ... | -986 | 674 |
Cash Flow | 2013 | 2014 | 2015 | |
Cash Conversion Cycle | days | 22.2 | 46.6 | 64.8 |
Cash Earnings | CZK mil | 205 | 216 | 149 |
Get all company financials in excel:
summary | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||||
Sales | CZK mil | 1,375 | 1,651 | 1,493 | 1,385 | 1,432 | |||||||
Gross Profit | CZK mil | 359 | 477 | 494 | 499 | 536 | |||||||
EBIT | CZK mil | 25.3 | 30.8 | 59.0 | 78.0 | 95.0 | |||||||
Net Profit | CZK mil | 13.9 | 26.3 | 39.6 | 59.3 | 94.1 | |||||||
ROE | % | 0.778 | 1.58 | 2.39 | 3.60 | 5.69 | |||||||
EBIT Margin | % | 1.84 | 1.87 | 3.95 | 5.63 | 6.64 | |||||||
Net Margin | % | 1.01 | 1.59 | 2.65 | 4.28 | 6.57 | |||||||
Employees | 1,533 | 974 | 1,020 | 1,025 | 1,450 | ||||||||
balance sheet | |||||||||||||
Total Assets | CZK mil | 1,997 | 2,053 | 2,095 | 2,075 | 2,077 | |||||||
Non-Current Assets | CZK mil | 1,191 | 1,195 | 1,165 | 1,156 | 1,112 | |||||||
Current Assets | CZK mil | 129 | 155 | 908 | 900 | 946 | |||||||
Shareholders' Equity | CZK mil | 1,673 | 1,664 | 1,651 | 1,641 | 1,665 | |||||||
Liabilities | CZK mil | 323 | 389 | 443 | 434 | 412 | |||||||
Non-Current Liabilities | CZK mil | 74.8 | 71.4 | 85.3 | 78.8 | 73.8 | |||||||
Current Liabilities | CZK mil | 238 | 302 | 325 | 311 | 308 | |||||||
Net Debt/EBITDA | -3.39 | -3.65 | -3.41 | -3.08 | -1.36 | ||||||||
Net Debt/Equity | -0.292 | -0.313 | -0.343 | -0.350 | -0.169 | ||||||||
Cost of Financing | % | ... | ... | ... | ... | ... | ... |
income statement | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||||
Sales | CZK mil | 1,375 | 1,651 | 1,493 | 1,385 | 1,432 | |||||||
Cost of Goods & Services | CZK mil | 1,017 | 1,174 | 999 | 886 | 896 | |||||||
Gross Profit | CZK mil | 359 | 477 | 494 | 499 | 536 | |||||||
Staff Cost | CZK mil | 328 | 318 | 357 | 359 | 363 | |||||||
Other Cost | CZK mil | -114 | 16.5 | -29.2 | -47.0 | -33.6 | |||||||
EBITDA | CZK mil | 144 | 143 | 166 | 186 | 206 | |||||||
Depreciation | CZK mil | 119 | 112 | 107 | 108 | 111 | |||||||
EBIT | CZK mil | 25.3 | 30.8 | 59.0 | 78.0 | 95.0 | |||||||
Financing Cost | CZK mil | 14.2 | -5.44 | -0.553 | 3.68 | -11.9 | |||||||
Extraordinary Cost | CZK mil | 0.074 | 0 | 0 | 0.052 | 0 | |||||||
Pre-Tax Profit | CZK mil | 11.0 | 36.2 | 59.6 | 74.2 | 107 | |||||||
Tax | CZK mil | -2.85 | 9.92 | 20.0 | 14.9 | 12.9 | |||||||
Minorities | CZK mil | ... | 0 | 0 | 0 | 0 | 0 | ||||||
Net Profit | CZK mil | 13.9 | 26.3 | 39.6 | 59.3 | 94.1 | |||||||
growth rates | |||||||||||||
Total Revenue Growth | % | ... | -45.0 | 20.0 | -9.58 | -7.21 | 3.40 | ||||||
Operating Cost Growth | % | ... | -63.6 | 55.8 | -2.02 | -4.65 | 5.49 | ||||||
EBITDA Growth | % | ... | 3.88 | -0.865 | 16.3 | 12.2 | 10.8 | ||||||
EBIT Growth | % | ... | -4,047 | 21.6 | 91.6 | 32.1 | 21.9 | ||||||
Pre-Tax Profit Growth | % | ... | -170 | 228 | 64.4 | 24.6 | 44.1 | ||||||
Net Profit Growth | % | ... | -259 | 89.6 | 50.5 | 49.7 | 58.6 | ||||||
ratios | |||||||||||||
ROE | % | 0.778 | 1.58 | 2.39 | 3.60 | 5.69 | |||||||
ROCE | % | ... | ... | ... | ... | ... | ... | 2.00 | 3.13 | 4.86 | 7.71 | ||
Gross Margin | % | 26.1 | 28.9 | 33.1 | 36.0 | 37.4 | |||||||
EBITDA Margin | % | 10.5 | 8.65 | 11.1 | 13.4 | 14.4 | |||||||
EBIT Margin | % | 1.84 | 1.87 | 3.95 | 5.63 | 6.64 | |||||||
Net Margin | % | 1.01 | 1.59 | 2.65 | 4.28 | 6.57 | |||||||
Cost of Financing | % | ... | ... | ... | ... | ... | ... | ||||||
Net Debt/EBITDA | -3.39 | -3.65 | -3.41 | -3.08 | -1.36 |
balance sheet | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | |||||||||||||
Non-Current Assets | CZK mil | 1,191 | 1,195 | 1,165 | 1,156 | 1,112 | |||||||
Property, Plant & Equipment | CZK mil | 1,079 | 1,104 | 1,081 | 1,072 | 1,026 | |||||||
Intangible Assets | CZK mil | 2.11 | 3.65 | 2.31 | 2.26 | 4.75 | |||||||
Current Assets | CZK mil | 129 | 155 | 908 | 900 | 946 | |||||||
Inventories | CZK mil | 166 | 164 | 153 | 152 | 156 | |||||||
Receivables | CZK mil | ... | ... | ... | ... | ... | 121 | 141 | 148 | 126 | 181 | ||
Cash & Cash Equivalents | CZK mil | 489 | 521 | 566 | 574 | 281 | |||||||
Total Assets | CZK mil | 1,997 | 2,053 | 2,095 | 2,075 | 2,077 | |||||||
Shareholders' Equity | CZK mil | 1,673 | 1,664 | 1,651 | 1,641 | 1,665 | |||||||
Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 12.0 | |||||||
Liabilities | CZK mil | 323 | 389 | 443 | 434 | 412 | |||||||
Non-Current Liabilities | CZK mil | 74.8 | 71.4 | 85.3 | 78.8 | 73.8 | |||||||
Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||
Deferred Tax Liabilities | CZK mil | ... | ... | ... | ... | ... | 71.5 | 70.6 | 74.2 | 73.3 | 72.5 | ||
Current Liabilities | CZK mil | 238 | 302 | 325 | 311 | 308 | |||||||
Short-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||
Trade Payables | CZK mil | ... | ... | ... | ... | ... | 142 | 201 | 232 | 228 | 215 | ||
Provisions | CZK mil | 9.63 | 13.3 | 31.8 | 43.7 | 28.9 | |||||||
Equity And Liabilities | CZK mil | 1,997 | 2,053 | 2,095 | 2,075 | 2,077 | |||||||
growth rates | |||||||||||||
Total Asset Growth | % | ... | -18.5 | 2.81 | 2.04 | -0.955 | 0.117 | ||||||
Shareholders' Equity Growth | % | ... | -11.8 | -0.537 | -0.777 | -0.641 | 1.48 | ||||||
Net Debt Growth | % | ... | -8.06 | 6.68 | 8.51 | 1.41 | -50.9 | ||||||
Total Debt Growth | % | ... | ... | ... | ... | ... | ... | ... | |||||
ratios | |||||||||||||
Total Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||
Net Debt | CZK mil | -489 | -521 | -566 | -574 | -281 | |||||||
Working Capital | CZK mil | ... | ... | ... | ... | ... | 146 | 104 | 69.0 | 49.9 | 122 | ||
Capital Employed | CZK mil | ... | ... | ... | ... | ... | 1,336 | 1,300 | 1,234 | 1,206 | 1,234 | ||
Net Debt/Equity | -0.292 | -0.313 | -0.343 | -0.350 | -0.169 | ||||||||
Cost of Financing | % | ... | ... | ... | ... | ... | ... |
cash flow | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | |||||||||||||
Net Profit | CZK mil | 13.9 | 26.3 | 39.6 | 59.3 | 94.1 | |||||||
Depreciation | CZK mil | 119 | 112 | 107 | 108 | 111 | |||||||
ratios | |||||||||||||
Days Sales Outstanding | days | ... | ... | ... | ... | ... | 32.2 | 31.2 | 36.2 | 33.2 | 46.1 | ||
Days Sales Of Inventory | days | 59.7 | 51.1 | 56.0 | 62.5 | 63.7 | |||||||
Days Payable Outstanding | days | ... | ... | ... | ... | ... | 51.1 | 62.6 | 84.9 | 93.7 | 87.6 | ||
Cash Conversion Cycle | days | ... | ... | ... | ... | ... | 40.9 | 19.7 | 7.33 | 1.92 | 22.2 | ||
Cash Earnings | CZK mil | 133 | 138 | 147 | 168 | 205 |
other data | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | |||||||||||||
ROA | % | 0.625 | 1.30 | 1.91 | 2.84 | 4.53 | |||||||
Gross Margin | % | 26.1 | 28.9 | 33.1 | 36.0 | 37.4 | |||||||
Employees | 1,533 | 974 | 1,020 | 1,025 | 1,450 | ||||||||
Cost Per Employee | USD per month | 937 | 1,423 | 1,648 | 1,493 | 1,066 | |||||||
Cost Per Employee (Local Currency) | CZK per month | 17,847 | 27,190 | 29,145 | 29,211 | 20,865 | |||||||
Staff Cost (As % Of Total Cost) | % | 24.3 | 19.6 | 24.9 | 27.5 | 27.2 | |||||||
Effective Tax Rate | % | -25.8 | 27.4 | 33.5 | 20.1 | 12.0 | |||||||
Sales of Parts For Motor Vehicles | CZK mil | ... | 365 | 259 | 219 | 136 | 146 | ||||||
Sales of Engines and Turbines | CZK mil | ... | 332 | 542 | 756 | 753 | 744 | ||||||
Sales of Casting of Light Metals | CZK mil | ... | 41.0 | 75.7 | 92.4 | 81.7 | 109 | ||||||
Sales of Other Special-Purpose Machinery | CZK mil | ... | 132 | 99.8 | 134 | 124 | 125 | ||||||
Sales of Grey Iron Casting | CZK mil | ... | 19.2 | 18.0 | 23.8 | 22.0 | 15.9 | ||||||
Other Sales | CZK mil | ... | 250 | 261 | 267 | 269 | 189 | ||||||
Sales in the Czech Republic | CZK mil | ... | ... | ... | ... | ... | 703 | 648 | 593 | 549 | ... | ... | ... |
Sales in Slovakia | CZK mil | ... | ... | ... | ... | ... | 35.2 | 16.3 | 35.9 | 24.8 | ... | ... | ... |
Sales in Germany | CZK mil | ... | ... | ... | ... | ... | 70.8 | 41.6 | 35.7 | 36.4 | ... | ... | ... |
Sales in France | CZK mil | ... | ... | ... | ... | ... | 56.1 | 92.6 | 166 | 86.2 | ... | ... | ... |
Sales in the UK | CZK mil | ... | ... | ... | ... | ... | 0.827 | 2.31 | 1.61 | 1.20 | ... | ... | ... |
Sales in the USA | CZK mil | ... | ... | ... | ... | ... | 18.1 | 20.6 | 15.9 | 34.5 | ... | ... | ... |
Sales in Russia | CZK mil | ... | ... | ... | ... | ... | 111 | 169 | 257 | 316 | ... | ... | ... |
Sales in China | CZK mil | ... | ... | ... | ... | ... | 9.52 | 12.0 | 0 | 4.71 | ... | ... | ... |
Sales in Mexico | CZK mil | ... | ... | ... | ... | ... | 43.3 | 122 | 189 | 169 | ... | ... | ... |
Sales in Belarus | CZK mil | ... | ... | ... | ... | ... | 23.0 | 32.0 | 30.7 | 37.2 | ... | ... | ... |
Sales in Italy | CZK mil | ... | ... | ... | ... | ... | 23.9 | 36.5 | 71.4 | 35.2 | ... | ... | ... |
Sales in Poland | CZK mil | ... | ... | ... | ... | ... | 4.98 | 3.84 | 4.76 | 3.23 | ... | ... | ... |
Sales in Estonia | CZK mil | ... | ... | ... | ... | ... | 19.4 | 14.4 | 0.015 | 8.74 | ... | ... | ... |
Sales in Argentina | CZK mil | ... | ... | ... | ... | ... | 5.12 | 11.5 | 13.9 | 11.5 | ... | ... | ... |
Sales in Finland | CZK mil | ... | ... | ... | ... | ... | 6.80 | 14.2 | 30.1 | 21.7 | ... | ... | ... |
Sales in Latvia | CZK mil | ... | ... | ... | ... | ... | 0.001 | 11.2 | 4.46 | 2.02 | ... | ... | ... |
Get all company financials in excel:
ČZ, a.s., or Česká zbrojovka Strakonice is a Czech Republic-based former firearms manufacturer also known for making ČZ motorcycles. ČZ was established as a branch of the Škoda Works Armament in Strakonice, Czechoslovakia in September 1919. After the WWII, the Company was nationalized and arms production in the Strakonice plant was ended. In 1948 ČZ Motorcycles merged with its main rival, Jawa and became the second largest motorcycle manufacturer in Europe. In the 1990's, the Company was restructured and the ČZ has became an important manufacturer of automotive parts. Nowadays, the Company exports 60% of its production mainly to Russia, Mexico, Germany and other countries. The production range at ČZ has been supplemented by the production of high lift trucks with the traditional DESTA brand.
CZ Strakonice has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 2.18% a year during that time to total of CZK 159 mil in 2015, or 11.8% of sales. That’s compared to 13.1% average margin seen in last five years.
The company netted CZK 39.7 mil in 2015 implying ROE of 2.36% and ROCE of 3.07%. Again, the average figures were 4.12% and 5.47%, respectively when looking at the previous 5 years.
CZ Strakonice’s net debt amounted to CZK -538 mil at the end of 2015, or -0.320 of equity. When compared to EBITDA, net debt was -3.38x, down when compared to average of -2.71x seen in the last 5 years.