By Helgi Library - October 12, 2020
ENEA's total assets reached PLN 22,778 mil at the end of 1Q2016, up 18.1% compared to the previous year. Current a...
By Helgi Library - October 12, 2020
ENEA's total assets reached PLN 22,778 mil at the end of 1Q2016, up 18.1% compared to the previous year. Current a...
By Helgi Library - April 2, 2020
ENEA's total assets reached PLN 22,989 mil at the end of 2015, up 27% compared to the previous year. Current asset...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | PLN mil | 9,151 | 9,855 | 9,848 |
Gross Profit | PLN mil | 4,024 | 4,198 | 4,774 |
EBITDA | PLN mil | 1,668 | 1,912 | 377 |
EBIT | PLN mil | 906 | 1,183 | -414 |
Financing Cost | PLN mil | -58.1 | 40.1 | -13.2 |
Pre-Tax Profit | PLN mil | 954 | 1,143 | -409 |
Net Profit | PLN mil | 723 | 908 | -435 |
Dividends | PLN mil | 252 | 208 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | PLN mil | 16,329 | 18,108 | 22,989 |
Non-Current Assets | PLN mil | 12,372 | 14,344 | 18,203 |
Current Assets | PLN mil | 3,957 | 3,764 | 4,786 |
Working Capital | PLN mil | 719 | 1,137 | 1,356 |
Shareholders' Equity | PLN mil | 11,489 | 12,064 | 12,123 |
Liabilities | PLN mil | 4,840 | 6,044 | 10,866 |
Total Debt | PLN mil | 848 | 2,222 | 5,979 |
Net Debt | PLN mil | -1,022 | 953 | 3,934 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 6.45 | 7.71 | -3.60 |
ROCE | % | 5.67 | 6.36 | -2.48 |
Gross Margin | % | 44.0 | 42.6 | 48.5 |
EBITDA Margin | % | 18.2 | 19.4 | 3.83 |
EBIT Margin | % | 9.90 | 12.0 | -4.20 |
Net Margin | % | 7.90 | 9.22 | -4.42 |
Net Debt/EBITDA | -0.613 | 0.498 | 10.4 | |
Net Debt/Equity | -0.089 | 0.079 | 0.325 | |
Cost of Financing | % | -12.5 | 2.61 | -0.322 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 1,992 | 1,895 | 1,279 |
Enterprise Value (EV) | USD mil | 1,653 | 2,164 | 2,287 |
Number Of Shares | mil | 441 | 441 | 441 |
Share Price | EUR | 13.6 | 15.2 | 11.3 |
EV/EBITDA | 3.13 | 3.71 | 22.6 | |
EV/Sales | 0.571 | 0.720 | 0.864 | |
Price/Earnings (P/E) | 8.31 | 7.39 | -11.5 | |
Price/Book Value (P/BV) | 0.523 | 0.556 | 0.411 | |
Dividend Yield | % | 4.19 | 3.10 | ... |
Get all company financials in excel:
summary | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||
Sales | PLN mil | ... | 7,154 | 7,837 | 9,709 | 10,091 | 9,151 | |||
Gross Profit | PLN mil | ... | 4,803 | 5,147 | 5,592 | 6,016 | 4,024 | |||
EBIT | PLN mil | ... | 533 | 764 | 788 | 952 | 906 | |||
Net Profit | PLN mil | ... | 514 | 639 | 795 | 717 | 723 | |||
ROE | % | ... | 5.58 | 6.64 | 7.81 | 6.70 | 6.45 | |||
EBIT Margin | % | ... | 7.45 | 9.75 | 8.12 | 9.43 | 9.90 | |||
Net Margin | % | ... | 7.18 | 8.16 | 8.19 | 7.11 | 7.90 | |||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ||
balance sheet | ||||||||||
Total Assets | PLN mil | ... | 12,230 | 12,837 | 14,162 | 14,681 | 16,329 | |||
Non-Current Assets | PLN mil | ... | 8,375 | 8,738 | 9,831 | 11,012 | 12,372 | |||
Current Assets | PLN mil | ... | 3,855 | 4,099 | 4,331 | 3,699 | 3,957 | |||
Shareholders' Equity | PLN mil | ... | 9,373 | 9,876 | 10,480 | 10,914 | 11,489 | |||
Liabilities | PLN mil | ... | 2,857 | 2,960 | 3,682 | 3,766 | 4,840 | |||
Non-Current Liabilities | PLN mil | ... | 1,406 | 1,374 | 1,659 | 1,749 | 2,582 | |||
Current Liabilities | PLN mil | ... | 1,451 | 1,586 | 2,023 | 2,024 | 2,277 | |||
Net Debt/EBITDA | ... | -0.621 | -0.551 | -0.744 | -0.846 | -0.613 | ||||
Net Debt/Equity | ... | -0.079 | -0.079 | -0.104 | -0.132 | -0.089 | ||||
Cost of Financing | % | ... | ... | 6.01 | 7.64 | 8.17 | 14.7 | -12.5 | ||
cash flow | ||||||||||
Total Cash From Operations | PLN mil | ... | 861 | 1,292 | 1,146 | 1,245 | 1,644 | |||
Total Cash From Investing | PLN mil | ... | -2,343 | -1,084 | -593 | -1,112 | -1,771 | |||
Total Cash From Financing | PLN mil | ... | -236 | -211 | -235 | -256 | 605 | |||
Net Change In Cash | PLN mil | ... | -1,718 | -2.92 | 318 | -123 | 478 | |||
valuation | ||||||||||
Market Capitalisation | USD mil | ... | 3,298 | 3,536 | 2,308 | 2,244 | 1,992 | |||
Number Of Shares | mil | ... | 441 | 441 | 441 | 441 | 441 | |||
Share Price | EUR | ... | 21.4 | 23.7 | 18.0 | 15.7 | 13.6 | |||
Earnings Per Share (EPS) | PLN | ... | 1.16 | 1.45 | 1.80 | 1.62 | 1.64 | |||
Book Value Per Share | PLN | ... | 21.2 | 22.4 | 23.7 | 24.7 | 26.0 | |||
Dividend Per Share | PLN | ... | 0.380 | 0.440 | 0.480 | 0.360 | 0.570 | ... | ||
Price/Earnings (P/E) | ... | 18.4 | 16.4 | 10.00 | 9.68 | 8.31 | ||||
Price/Book Value (P/BV) | ... | 1.01 | 1.06 | 0.758 | 0.636 | 0.523 | ||||
Dividend Yield | % | ... | 1.78 | 1.86 | 2.67 | 2.29 | 4.19 | ... | ||
Earnings Per Share Growth | % | ... | ... | 93.9 | 24.5 | 24.3 | -9.75 | 0.740 | ||
Book Value Per Share Growth | % | ... | ... | -15.5 | 5.38 | 6.11 | 4.14 | 5.27 |
income statement | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||
Sales | PLN mil | ... | 7,154 | 7,837 | 9,709 | 10,091 | 9,151 | |||
Cost of Goods & Services | PLN mil | ... | 2,350 | 2,690 | 4,116 | 4,076 | 5,126 | |||
Gross Profit | PLN mil | ... | 4,803 | 5,147 | 5,592 | 6,016 | 4,024 | |||
Staff Cost | PLN mil | ... | 824 | 924 | 1,011 | 1,009 | 1,036 | |||
Other Cost | PLN mil | ... | 2,785 | 2,806 | 3,111 | 3,304 | 1,320 | |||
EBITDA | PLN mil | ... | 1,195 | 1,417 | 1,471 | 1,702 | 1,668 | |||
Depreciation | PLN mil | ... | 661 | 653 | 683 | 750 | 762 | |||
EBIT | PLN mil | ... | 533 | 764 | 788 | 952 | 906 | |||
Financing Cost | PLN mil | ... | 11.1 | 10.7 | 9.90 | 15.1 | -58.1 | |||
Extraordinary Cost | PLN mil | ... | -131 | -60.0 | -211 | 28.8 | 9.87 | |||
Pre-Tax Profit | PLN mil | ... | 653 | 813 | 989 | 908 | 954 | |||
Tax | PLN mil | ... | 139 | 174 | 195 | 197 | 232 | |||
Minorities | PLN mil | ... | 0.021 | 0.119 | -0.771 | -5.61 | 0 | |||
Net Profit | PLN mil | ... | 514 | 639 | 795 | 717 | 723 | |||
Dividends | PLN mil | 168 | 194 | 212 | 159 | 252 | ... | |||
growth rates | ||||||||||
Total Revenue Growth | % | ... | ... | 16.2 | 9.55 | 23.9 | 3.94 | -9.32 | ||
Operating Cost Growth | % | ... | ... | 7.53 | 3.39 | 10.5 | 4.67 | -45.4 | ||
EBITDA Growth | % | ... | ... | 31.5 | 18.6 | 3.84 | 15.7 | -2.01 | ||
EBIT Growth | % | ... | ... | 92.7 | 43.3 | 3.18 | 20.8 | -4.86 | ||
Pre-Tax Profit Growth | % | ... | ... | 123 | 24.5 | 21.6 | -8.18 | 5.05 | ||
Net Profit Growth | % | ... | ... | 138 | 24.5 | 24.3 | -9.75 | 0.740 | ||
ratios | ||||||||||
ROE | % | ... | 5.58 | 6.64 | 7.81 | 6.70 | 6.45 | |||
ROCE | % | ... | ... | 5.96 | 7.17 | 8.00 | 6.19 | 5.67 | ||
Gross Margin | % | ... | 67.1 | 65.7 | 57.6 | 59.6 | 44.0 | |||
EBITDA Margin | % | ... | 16.7 | 18.1 | 15.2 | 16.9 | 18.2 | |||
EBIT Margin | % | ... | 7.45 | 9.75 | 8.12 | 9.43 | 9.90 | |||
Net Margin | % | ... | 7.18 | 8.16 | 8.19 | 7.11 | 7.90 | |||
Payout Ratio | % | ... | 32.7 | 30.4 | 26.7 | 22.2 | 34.8 | ... | ||
Cost of Financing | % | ... | ... | 6.01 | 7.64 | 8.17 | 14.7 | -12.5 | ||
Net Debt/EBITDA | ... | -0.621 | -0.551 | -0.744 | -0.846 | -0.613 |
balance sheet | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | ||||||||||
Non-Current Assets | PLN mil | ... | 8,375 | 8,738 | 9,831 | 11,012 | 12,372 | |||
Property, Plant & Equipment | PLN mil | ... | 8,061 | 8,309 | 9,077 | 10,459 | 11,880 | |||
Intangible Assets | PLN mil | ... | 48.0 | 145 | 102 | 201 | 207 | |||
Goodwill | PLN mil | ... | ... | ... | ... | ... | 127 | 127 | ||
Current Assets | PLN mil | ... | 3,855 | 4,099 | 4,331 | 3,699 | 3,957 | |||
Inventories | PLN mil | ... | 301 | 242 | 483 | 503 | 522 | |||
Receivables | PLN mil | ... | 742 | 761 | 1,092 | 1,449 | 1,351 | |||
Cash & Cash Equivalents | PLN mil | ... | 903 | 900 | 1,218 | 1,523 | 1,870 | |||
Total Assets | PLN mil | ... | 12,230 | 12,837 | 14,162 | 14,681 | 16,329 | |||
Shareholders' Equity | PLN mil | ... | 9,373 | 9,876 | 10,480 | 10,914 | 11,489 | |||
Of Which Minority Interest | PLN mil | ... | 23.8 | 23.9 | 29.1 | 22.7 | 19.3 | |||
Liabilities | PLN mil | ... | 2,857 | 2,960 | 3,682 | 3,766 | 4,840 | |||
Non-Current Liabilities | PLN mil | ... | 1,406 | 1,374 | 1,659 | 1,749 | 2,582 | |||
Long-Term Debt | PLN mil | ... | 109 | 74.1 | 75.7 | 55.0 | 822 | |||
Deferred Tax Liabilities | PLN mil | ... | 112 | 80.5 | 105 | 244 | 219 | |||
Current Liabilities | PLN mil | ... | 1,451 | 1,586 | 2,023 | 2,024 | 2,277 | |||
Short-Term Debt | PLN mil | ... | 51.1 | 44.5 | 47.9 | 27.5 | 25.6 | |||
Trade Payables | PLN mil | ... | 659 | 668 | 603 | 579 | 1,153 | |||
Provisions | PLN mil | ... | 161 | 167 | 314 | 624 | 216 | |||
Equity And Liabilities | PLN mil | ... | 12,230 | 12,837 | 14,162 | 14,681 | 16,329 | |||
growth rates | ||||||||||
Total Asset Growth | % | ... | ... | 2.03 | 4.96 | 10.3 | 3.66 | 11.2 | ||
Shareholders' Equity Growth | % | ... | ... | 3.86 | 5.38 | 6.11 | 4.14 | 5.27 | ||
Net Debt Growth | % | ... | ... | -69.2 | 5.25 | 40.2 | 31.6 | -29.0 | ||
Total Debt Growth | % | ... | ... | -22.8 | -26.1 | 4.18 | -33.2 | 926 | ||
ratios | ||||||||||
Total Debt | PLN mil | ... | 160 | 119 | 124 | 82.6 | 848 | |||
Net Debt | PLN mil | ... | -742 | -781 | -1,095 | -1,440 | -1,022 | |||
Working Capital | PLN mil | ... | 384 | 335 | 972 | 1,373 | 719 | |||
Capital Employed | PLN mil | ... | 8,758 | 9,073 | 10,803 | 12,385 | 13,091 | |||
Net Debt/Equity | ... | -0.079 | -0.079 | -0.104 | -0.132 | -0.089 | ||||
Cost of Financing | % | ... | ... | 6.01 | 7.64 | 8.17 | 14.7 | -12.5 |
cash flow | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | ||||||||||
Net Profit | PLN mil | ... | 514 | 639 | 795 | 717 | 723 | |||
Depreciation | PLN mil | ... | 661 | 653 | 683 | 750 | 762 | |||
Non-Cash Items | PLN mil | ... | ... | -191 | -49.1 | 306 | 179 | -495 | ||
Change in Working Capital | PLN mil | ... | ... | -123 | 49.0 | -637 | -401 | 654 | ||
Total Cash From Operations | PLN mil | ... | 861 | 1,292 | 1,146 | 1,245 | 1,644 | |||
Capital Expenditures | PLN mil | ... | -764 | -852 | -905 | -1,789 | -1,949 | |||
Other Investments | PLN mil | ... | -1,579 | -232 | 312 | 677 | 178 | |||
Total Cash From Investing | PLN mil | ... | -2,343 | -1,084 | -593 | -1,112 | -1,771 | |||
Dividends Paid | PLN mil | -168 | -194 | -212 | -159 | -252 | ... | |||
Issuance Of Debt | PLN mil | ... | ... | -47.3 | -41.8 | 4.96 | -41.0 | 765 | ||
Total Cash From Financing | PLN mil | ... | -236 | -211 | -235 | -256 | 605 | |||
Net Change In Cash | PLN mil | ... | -1,718 | -2.92 | 318 | -123 | 478 | |||
ratios | ||||||||||
Days Sales Outstanding | days | ... | 37.9 | 35.4 | 41.0 | 52.4 | 53.9 | |||
Days Sales Of Inventory | days | ... | 46.7 | 32.9 | 42.8 | 45.0 | 37.1 | |||
Days Payable Outstanding | days | ... | 102 | 90.6 | 53.4 | 51.8 | 82.1 | |||
Cash Conversion Cycle | days | ... | -17.8 | -22.4 | 30.4 | 45.6 | 8.88 | |||
Cash Earnings | PLN mil | ... | 1,175 | 1,292 | 1,478 | 1,467 | 1,484 | |||
Cash Earnings Per Share | PLN | ... | 2.66 | 2.93 | 3.35 | 3.32 | 3.36 | |||
Price/Cash Earnings (P/CE) | ... | 8.04 | 8.10 | 5.38 | 4.73 | 4.04 | ||||
Free Cash Flow | PLN mil | ... | -1,482 | 208 | 553 | 133 | -127 | |||
Free Cash Flow Yield | % | ... | -14.4 | 1.95 | 8.08 | 1.82 | -2.01 |
other data | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | ||||||||||
ROA | % | ... | 4.24 | 5.10 | 5.89 | 4.97 | 4.66 | |||
Gross Margin | % | ... | 67.1 | 65.7 | 57.6 | 59.6 | 44.0 | |||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | |
Cost Per Employee (Local Currency) | PLN per month | ... | ... | ... | ... | ... | ... | ... | ... | |
Staff Cost (As % Of Total Cost) | % | ... | 12.4 | 13.1 | 11.3 | 11.0 | 12.6 | |||
Effective Tax Rate | % | ... | 21.4 | 21.4 | 19.7 | 21.6 | 24.3 | |||
Enterprise Value (EV) | USD mil | ... | 3,039 | 3,272 | 1,990 | 1,779 | 1,653 | |||
EV/EBITDA | ... | 7.93 | 6.97 | 4.01 | 3.40 | 3.13 | ||||
EV/Capital Employed | ... | 0.994 | 1.07 | 0.634 | 0.444 | 0.381 | ||||
EV/Sales | ... | 1.32 | 1.26 | 0.608 | 0.574 | 0.571 | ||||
EV/EBIT | ... | 17.8 | 12.9 | 7.48 | 6.08 | 5.77 | ||||
Capital Expenditures (As % of Sales) | % | ... | 10.7 | 10.9 | 9.32 | 17.7 | 21.3 | |||
Sales from Trade of Electricity | PLN mil | ... | 4,875 | 4,354 | 4,069 | 4,257 | 3,617 | |||
Sales from Distribution of Electricity | PLN mil | ... | 2,301 | 2,528 | 2,641 | 2,812 | 2,979 | |||
Sales from Generation of Electricity | PLN mil | ... | 2,378 | 2,529 | 3,187 | 3,263 | 3,118 | |||
Sales from Mining | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales from Other Activities | PLN mil | ... | 767 | 771 | 800 | 666 | 311 | |||
EBITDA from Trade of Electricity | PLN mil | ... | 236 | 210 | 157 | 221 | 208 | |||
EBITDA from Distribution of Electricity | PLN mil | ... | 486 | 624 | 678 | 789 | 934 | |||
EBITDA from Generation of Electricity | PLN mil | ... | 462 | 566 | 772 | 649 | 559 | |||
EBITDA from Mining | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | |
EBITDA from Other Activities | PLN mil | ... | 90.0 | 75.0 | 77.0 | 77.0 | 32.6 | |||
Total Generation of Electricity (GWh) | GWh | ... | ... | ... | ... | 11,441 | 11,482 | 11,854 | ||
Generation of Electricity from Renewable Sources (GWh) | GWh | ... | ... | ... | ... | 672 | 902 | 964 | ||
Heat Generation (TJ) | TJ | ... | ... | ... | ... | 2,948 | 4,968 | 4,922 | ||
Sales of Distribution Services (GWh) | GWh | ... | ... | ... | ... | 17,102 | 17,204 | 17,273 | ||
Sales Of Electricity to End Users (GWh) | GWh | ... | ... | ... | ... | 14,747 | 14,935 | 13,216 | ||
Number of Clients | mil | ... | ... | ... | ... | ... | 2.42 | 2.44 | ||
Mining Output (kt) | kt | ... | ... | ... | ... | ... | ... | ... | ... |
Get all company financials in excel:
By Helgi Library - April 2, 2020
ENEA's total assets reached PLN 22,989 mil at the end of 2015, up 27% compared to the previous year. Current assets amounted to PLN 4,786 mil, or 20.8% of total assets while cash stood at PLN 2,045 mil at the end of 2015. ...
Enea Group is a Poland-based company active in energy business. The Company's operations involve generating, distributing and trading in electricity. The Company produces 8% of domestically produced electricity and distributes around 16% of electricity in the country. ENEA Group produces energy from fossil fuels and renewable sources, including biomass co-combustion and hydroelectric stations. Total capacity amounted to 3,185 MW in 2013. The distribution covers 20% of the country and the Company supplies energy to 2.4 mil clients, mainly in the western and northwestern part of the country. In addition, the Company is involved in the construction, extension, modernization and renovation of power grids and installations. With 51.5% stake, Polish State remains the majority shareholder in the Company.
ENEA has been growing its sales by a year on average in the last 5 years. EBITDA has fallen on average by 23.3% a year during that time to total of PLN 377 mil in 2015, or 3.83% of sales. That’s compared to 14.7% average margin seen in last five years.
The company netted PLN -435 mil in 2015 implying ROE of -3.60% and ROCE of -2.48%. Again, the average figures were 5.02% and 4.75%, respectively when looking at the previous 5 years.
ENEA’s net debt amounted to PLN 3,934 mil at the end of 2015, or 0.325 of equity. When compared to EBITDA, net debt was 10.4x, up when compared to average of 1.75x seen in the last 5 years.
ENEA stock traded at EUR 11.3 per share at the end of 2015 resulting in a market capitalization of USD 1,279 mil. Over the previous five years, stock price fell by 52.3% or -13.8% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 22.6x and price to earnings (PE) of -11.5x as of 2015.