By Helgi Library - April 2, 2020
Eurocash's total assets reached PLN 5,980 mil at the end of 2017, up 8.82% compared to the previous year. Current ...
By Helgi Library - April 2, 2020
Eurocash's total assets reached PLN 5,980 mil at the end of 2017, up 8.82% compared to the previous year. Current ...
Profit Statement | 2015 | 2016 | 2017 | |
Sales | PLN mil | 20,318 | 21,220 | 23,271 |
Gross Profit | PLN mil | 2,843 | 2,893 | 3,465 |
EBITDA | PLN mil | 476 | 440 | 246 |
EBIT | PLN mil | 325 | 274 | 63.0 |
Financing Cost | PLN mil | 61.4 | 33.6 | 37.9 |
Pre-Tax Profit | PLN mil | 266 | 236 | 20.3 |
Net Profit | PLN mil | 212 | 179 | -33.3 |
Dividends | PLN mil | 139 | 102 | 102 |
Balance Sheet | 2015 | 2016 | 2017 | |
Total Assets | PLN mil | 4,975 | 5,495 | 5,980 |
Non-Current Assets | PLN mil | 2,246 | 2,288 | 2,527 |
Current Assets | PLN mil | 2,729 | 3,207 | 3,453 |
Working Capital | PLN mil | -724 | -622 | -938 |
Shareholders' Equity | PLN mil | 1,161 | 1,155 | 1,030 |
Liabilities | PLN mil | 3,814 | 4,340 | 4,950 |
Total Debt | PLN mil | 261 | 429 | 323 |
Net Debt | PLN mil | 175 | 268 | 120 |
Ratios | 2015 | 2016 | 2017 | |
ROE | % | 19.3 | 15.5 | -3.05 |
ROCE | % | 12.0 | 11.2 | -2.05 |
Gross Margin | % | 14.0 | 13.6 | 14.9 |
EBITDA Margin | % | 2.34 | 2.08 | 1.06 |
EBIT Margin | % | 1.60 | 1.29 | 0.271 |
Net Margin | % | 1.05 | 0.845 | -0.143 |
Net Debt/EBITDA | 0.367 | 0.607 | 0.488 | |
Net Debt/Equity | 0.150 | 0.232 | 0.117 | |
Cost of Financing | % | 10.2 | 9.75 | 10.1 |
Valuation | 2015 | 2016 | 2017 | |
Market Capitalisation | USD mil | 1,725 | 1,309 | 1,057 |
Enterprise Value (EV) | USD mil | 1,770 | 1,373 | 1,092 |
Number Of Shares | mil | 139 | 139 | 139 |
Share Price | EUR | 48.5 | 39.3 | 26.5 |
EV/EBITDA | 13.8 | 12.6 | 17.0 | |
EV/Sales | 0.324 | 0.261 | 0.180 | |
Price/Earnings (P/E) | 31.7 | 30.5 | -111 | |
Price/Book Value (P/BV) | 5.80 | 4.73 | 3.58 | |
Dividend Yield | % | 2.06 | 1.86 | 2.76 |
Get all company financials in excel:
summary | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
income statement | |||||||||||||||||
Sales | PLN mil | 9,981 | 16,609 | 16,538 | 16,964 | 20,318 | |||||||||||
Gross Profit | PLN mil | 988 | 2,486 | 2,400 | 2,559 | 2,843 | |||||||||||
EBIT | PLN mil | 208 | 377 | 286 | 287 | 325 | |||||||||||
Net Profit | PLN mil | 134 | 250 | 221 | 181 | 212 | |||||||||||
ROE | % | 26.7 | 37.8 | 26.6 | 18.8 | 19.3 | |||||||||||
EBIT Margin | % | 2.09 | 2.27 | 1.73 | 1.69 | 1.60 | |||||||||||
Net Margin | % | 1.35 | 1.51 | 1.34 | 1.06 | 1.05 | |||||||||||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | 12,055 | 11,208 | 11,702 | 11,622 | |||||
balance sheet | |||||||||||||||||
Total Assets | PLN mil | 4,691 | 4,679 | 4,826 | 5,386 | 4,975 | |||||||||||
Non-Current Assets | PLN mil | 1,977 | 1,948 | 2,016 | 2,266 | 2,246 | |||||||||||
Current Assets | PLN mil | 2,713 | 2,731 | 2,810 | 3,120 | 2,729 | |||||||||||
Shareholders' Equity | PLN mil | 548 | 777 | 884 | 1,039 | 1,161 | |||||||||||
Liabilities | PLN mil | 4,142 | 3,901 | 3,941 | 4,346 | 3,814 | |||||||||||
Non-Current Liabilities | PLN mil | 749 | 479 | 295 | 255 | 263 | |||||||||||
Current Liabilities | PLN mil | 3,393 | 3,423 | 3,646 | 4,092 | 3,594 | |||||||||||
Net Debt/EBITDA | 4.27 | 1.62 | 1.43 | 2.07 | 0.367 | ||||||||||||
Net Debt/Equity | 2.19 | 1.02 | 0.650 | 0.820 | 0.150 | ||||||||||||
Cost of Financing | % | ... | 4.44 | 7.97 | 7.92 | 9.15 | 10.2 | ||||||||||
cash flow | |||||||||||||||||
Total Cash From Operations | PLN mil | 260 | 670 | 542 | 246 | 978 | |||||||||||
Total Cash From Investing | PLN mil | -1,065 | -108 | -152 | -230 | -153 | |||||||||||
Total Cash From Financing | PLN mil | 942 | -703 | -445 | -31.2 | -825 | |||||||||||
Net Change In Cash | PLN mil | 136 | -141 | -54.9 | -15.6 | -0.716 | |||||||||||
valuation | |||||||||||||||||
Market Capitalisation | USD mil | ... | ... | ... | 1,146 | 1,962 | 2,195 | 1,488 | 1,725 | ||||||||
Number Of Shares | mil | 138 | 139 | 139 | 139 | 139 | |||||||||||
Share Price | EUR | ... | ... | ... | 28.5 | 43.7 | 47.7 | 38.0 | 48.5 | ||||||||
Earnings Per Share (EPS) | PLN | 0.972 | 1.80 | 1.59 | 1.30 | 1.53 | |||||||||||
Book Value Per Share | PLN | 3.95 | 5.60 | 6.38 | 7.50 | 8.37 | |||||||||||
Dividend Per Share | PLN | 0.179 | 0.896 | 0.789 | 0.790 | 1.00 | |||||||||||
Price/Earnings (P/E) | ... | ... | ... | 29.3 | 24.2 | 29.9 | 29.2 | 31.7 | |||||||||
Price/Book Value (P/BV) | ... | ... | ... | 7.23 | 7.81 | 7.48 | 5.07 | 5.80 | |||||||||
Dividend Yield | % | ... | ... | ... | 0.628 | 2.05 | 1.65 | 2.08 | 2.06 | ||||||||
Earnings Per Share Growth | % | ... | 4.38 | 85.4 | -11.6 | -18.3 | 17.5 | ||||||||||
Book Value Per Share Growth | % | ... | 19.1 | 41.7 | 13.9 | 17.6 | 11.6 |
income statement | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
income statement | |||||||||||||||||
Sales | PLN mil | 9,981 | 16,609 | 16,538 | 16,964 | 20,318 | |||||||||||
Cost of Goods & Services | PLN mil | 8,992 | 14,124 | 14,137 | 14,405 | 17,475 | |||||||||||
Gross Profit | PLN mil | 988 | 2,486 | 2,400 | 2,559 | 2,843 | |||||||||||
Staff Cost | PLN mil | 322 | 582 | 610 | 621 | 676 | |||||||||||
Other Cost | PLN mil | 386 | 1,414 | 1,388 | 1,525 | 1,692 | |||||||||||
EBITDA | PLN mil | 281 | 490 | 402 | 412 | 476 | |||||||||||
Depreciation | PLN mil | 72.8 | 113 | 116 | 125 | 151 | |||||||||||
EBIT | PLN mil | 208 | 377 | 286 | 287 | 325 | |||||||||||
Financing Cost | PLN mil | 42.3 | 97.8 | 64.8 | 74.1 | 61.4 | |||||||||||
Extraordinary Cost | PLN mil | 14.9 | -3.44 | -5.18 | -5.76 | -1.90 | |||||||||||
Pre-Tax Profit | PLN mil | 151 | 282 | 226 | 219 | 266 | |||||||||||
Tax | PLN mil | 16.6 | 32.1 | 5.07 | 35.7 | 35.4 | |||||||||||
Minorities | PLN mil | -0.012 | 0 | 0 | 2.58 | 17.8 | |||||||||||
Net Profit | PLN mil | 134 | 250 | 221 | 181 | 212 | |||||||||||
Dividends | PLN mil | 24.8 | 124 | 109 | 110 | 139 | |||||||||||
growth rates | |||||||||||||||||
Total Revenue Growth | % | ... | 28.1 | 66.4 | -0.432 | 2.58 | 19.8 | ||||||||||
Operating Cost Growth | % | ... | 27.5 | 182 | 0.126 | 7.44 | 10.3 | ||||||||||
EBITDA Growth | % | ... | 14.0 | 74.5 | -18.0 | 2.56 | 15.3 | ||||||||||
EBIT Growth | % | ... | 11.8 | 81.0 | -24.2 | 0.518 | 13.2 | ||||||||||
Pre-Tax Profit Growth | % | ... | 3.89 | 87.1 | -20.0 | -3.22 | 21.4 | ||||||||||
Net Profit Growth | % | ... | 4.63 | 86.3 | -11.7 | -18.3 | 17.6 | ||||||||||
ratios | |||||||||||||||||
ROE | % | 26.7 | 37.8 | 26.6 | 18.8 | 19.3 | |||||||||||
ROCE | % | ... | 9.54 | 13.1 | 13.3 | 10.1 | 12.0 | ||||||||||
Gross Margin | % | 9.90 | 15.0 | 14.5 | 15.1 | 14.0 | |||||||||||
EBITDA Margin | % | 2.82 | 2.95 | 2.43 | 2.43 | 2.34 | |||||||||||
EBIT Margin | % | 2.09 | 2.27 | 1.73 | 1.69 | 1.60 | |||||||||||
Net Margin | % | 1.35 | 1.51 | 1.34 | 1.06 | 1.05 | |||||||||||
Payout Ratio | % | 18.4 | 49.7 | 49.5 | 60.7 | 65.4 | |||||||||||
Cost of Financing | % | ... | 4.44 | 7.97 | 7.92 | 9.15 | 10.2 | ||||||||||
Net Debt/EBITDA | 4.27 | 1.62 | 1.43 | 2.07 | 0.367 |
balance sheet | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
balance sheet | |||||||||||||||||
Non-Current Assets | PLN mil | 1,977 | 1,948 | 2,016 | 2,266 | 2,246 | |||||||||||
Property, Plant & Equipment | PLN mil | 406 | 377 | 418 | 550 | 569 | |||||||||||
Intangible Assets | PLN mil | 1,494 | 1,472 | 1,449 | 1,588 | 1,551 | |||||||||||
Goodwill | PLN mil | 1,049 | 1,049 | 1,056 | 1,177 | 1,172 | |||||||||||
Current Assets | PLN mil | 2,713 | 2,731 | 2,810 | 3,120 | 2,729 | |||||||||||
Inventories | PLN mil | 949 | 985 | 1,018 | 1,286 | 968 | |||||||||||
Receivables | PLN mil | 1,341 | 1,452 | 1,417 | 1,524 | 1,533 | |||||||||||
Cash & Cash Equivalents | PLN mil | 298 | 161 | 106 | 86.9 | 86.2 | |||||||||||
Total Assets | PLN mil | 4,691 | 4,679 | 4,826 | 5,386 | 4,975 | |||||||||||
Shareholders' Equity | PLN mil | 548 | 777 | 884 | 1,039 | 1,161 | |||||||||||
Of Which Minority Interest | PLN mil | 0 | 0 | 0 | 43.0 | 60.8 | |||||||||||
Liabilities | PLN mil | 4,142 | 3,901 | 3,941 | 4,346 | 3,814 | |||||||||||
Non-Current Liabilities | PLN mil | 749 | 479 | 295 | 255 | 263 | |||||||||||
Long-Term Debt | PLN mil | 666 | 421 | 241 | 163 | 159 | |||||||||||
Deferred Tax Liabilities | PLN mil | 39.6 | 54.7 | 51.0 | 86.2 | 97.1 | |||||||||||
Current Liabilities | PLN mil | 3,393 | 3,423 | 3,646 | 4,092 | 3,594 | |||||||||||
Short-Term Debt | PLN mil | 832 | 535 | 439 | 777 | 102 | |||||||||||
Trade Payables | PLN mil | 2,201 | 2,621 | 2,890 | 3,063 | 3,226 | |||||||||||
Provisions | PLN mil | 152 | 142 | 84.1 | 92.5 | 105 | |||||||||||
Equity And Liabilities | PLN mil | 4,691 | 4,679 | 4,826 | 5,386 | 4,975 | |||||||||||
growth rates | |||||||||||||||||
Total Asset Growth | % | ... | 95.2 | -0.248 | 3.14 | 11.6 | -7.62 | ||||||||||
Shareholders' Equity Growth | % | ... | 20.0 | 41.7 | 13.8 | 17.5 | 11.7 | ||||||||||
Net Debt Growth | % | ... | 516 | -33.7 | -27.7 | 48.3 | -79.5 | ||||||||||
Total Debt Growth | % | ... | ... | 269 | -36.2 | -28.8 | 38.1 | -72.2 | |||||||||
ratios | |||||||||||||||||
Total Debt | PLN mil | 1,498 | 956 | 680 | 939 | 261 | |||||||||||
Net Debt | PLN mil | 1,199 | 795 | 575 | 852 | 175 | |||||||||||
Working Capital | PLN mil | 89.4 | -185 | -455 | -253 | -724 | |||||||||||
Capital Employed | PLN mil | 2,067 | 1,763 | 1,560 | 2,013 | 1,522 | |||||||||||
Net Debt/Equity | 2.19 | 1.02 | 0.650 | 0.820 | 0.150 | ||||||||||||
Cost of Financing | % | ... | 4.44 | 7.97 | 7.92 | 9.15 | 10.2 |
cash flow | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
cash flow | |||||||||||||||||
Net Profit | PLN mil | 134 | 250 | 221 | 181 | 212 | |||||||||||
Depreciation | PLN mil | 72.8 | 113 | 116 | 125 | 151 | |||||||||||
Non-Cash Items | PLN mil | ... | 202 | 31.9 | -66.0 | 143 | 144 | ||||||||||
Change in Working Capital | PLN mil | ... | -149 | 274 | 271 | -203 | 471 | ||||||||||
Total Cash From Operations | PLN mil | 260 | 670 | 542 | 246 | 978 | |||||||||||
Capital Expenditures | PLN mil | -49.3 | -124 | -142 | -191 | -168 | |||||||||||
Other Investments | PLN mil | -1,016 | 16.8 | -9.70 | -39.6 | 14.3 | |||||||||||
Total Cash From Investing | PLN mil | -1,065 | -108 | -152 | -230 | -153 | |||||||||||
Dividends Paid | PLN mil | ... | -50.7 | -24.8 | -124 | -109 | -110 | ||||||||||
Issuance Of Shares | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Issuance Of Debt | PLN mil | ... | 1,091 | -542 | -276 | 259 | -678 | ||||||||||
Total Cash From Financing | PLN mil | 942 | -703 | -445 | -31.2 | -825 | |||||||||||
Net Change In Cash | PLN mil | 136 | -141 | -54.9 | -15.6 | -0.716 | |||||||||||
ratios | |||||||||||||||||
Days Sales Outstanding | days | 49.0 | 31.9 | 31.3 | 32.8 | 27.5 | |||||||||||
Days Sales Of Inventory | days | 38.5 | 25.4 | 26.3 | 32.6 | 20.2 | |||||||||||
Days Payable Outstanding | days | 89.3 | 67.7 | 74.6 | 77.6 | 67.4 | |||||||||||
Cash Conversion Cycle | days | -1.76 | -10.4 | -17.1 | -12.2 | -19.6 | |||||||||||
Cash Earnings | PLN mil | 207 | 364 | 337 | 306 | 363 | |||||||||||
Cash Earnings Per Share | PLN | 1.50 | 2.62 | 2.43 | 2.21 | 2.62 | |||||||||||
Price/Cash Earnings (P/CE) | ... | ... | ... | 19.0 | 16.7 | 19.6 | 17.2 | 18.5 | |||||||||
Free Cash Flow | PLN mil | -805 | 562 | 390 | 15.6 | 825 | |||||||||||
Free Cash Flow Yield | % | ... | ... | ... | -23.7 | 8.81 | 5.62 | 0.319 | 12.8 |
other data | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
other data | |||||||||||||||||
ROA | % | 3.79 | 5.34 | 4.65 | 3.54 | 4.10 | |||||||||||
Gross Margin | % | 9.90 | 15.0 | 14.5 | 15.1 | 14.0 | |||||||||||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | 12,055 | 11,208 | 11,702 | 11,622 | |||||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | 1,235 | 1,435 | 1,351 | 1,302 | ||||
Cost Per Employee (Local Currency) | PLN per month | ... | ... | ... | ... | ... | ... | ... | ... | 4,020 | 4,535 | 4,426 | 4,846 | ||||
Staff Cost (As % Of Total Cost) | % | 3.29 | 3.58 | 3.75 | 3.73 | 3.38 | |||||||||||
Effective Tax Rate | % | 11.0 | 11.4 | 2.24 | 16.3 | 13.3 | |||||||||||
Enterprise Value (EV) | USD mil | ... | ... | ... | 1,494 | 2,218 | 2,386 | 1,729 | 1,770 | ||||||||
EV/EBITDA | ... | ... | ... | 15.8 | 14.7 | 18.8 | 13.7 | 13.8 | |||||||||
EV/Capital Employed | ... | ... | ... | 2.49 | 3.89 | 4.61 | 3.04 | 4.54 | |||||||||
EV/Sales | ... | ... | ... | 0.444 | 0.435 | 0.456 | 0.334 | 0.324 | |||||||||
EV/EBIT | ... | ... | ... | 21.3 | 19.2 | 26.4 | 19.7 | 20.3 | |||||||||
Capital Expenditures (As % of Sales) | % | 0.494 | 0.749 | 0.861 | 1.12 | 0.824 | |||||||||||
Sales from Independent Clients | PLN mil | ... | ... | ... | ... | 8,013 | 8,666 | 9,760 | 10,538 | 13,134 | |||||||
Sales from Active Distribution | PLN mil | ... | ... | ... | ... | 1,959 | 5,229 | 4,640 | 4,055 | 4,370 | ... | ... | |||||
Sales from Integrated Clients | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,585 | 2,832 | 3,036 | 3,087 | ||
Sales from Projects | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 41.8 | 88.8 | ||
Other Sales | PLN mil | 9.11 | 96.0 | 110 | 49.8 | 556 | |||||||||||
EBIT from Independent Clients | PLN mil | ... | ... | ... | ... | 93.9 | 93.2 | 83.8 | 204 | 204 | ... | ... | |||||
EBIT from Active Distribution | PLN mil | ... | ... | ... | ... | 77.9 | 147 | 63.7 | 41.7 | 80.5 | ... | ... | |||||
EBIT from Integrated Clients | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 110 | 111 | 102 | 106 | ... | ... |
EBIT from Projects | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -12.9 | -17.9 | ... | ... |
EBIT from Other | PLN mil | 36.3 | 90.5 | 27.8 | -47.7 | -47.1 | ... | ... | |||||||||
Sales from Cash & Carry and Batna | PLN mil | ... | ... | 3,559 | 4,076 | 4,591 | 4,329 | 4,353 | |||||||||
Sales from Delikatesy Centrum | PLN mil | ... | ... | ... | ... | 1,304 | 1,476 | 1,654 | 1,798 | 1,961 | |||||||
Sales from Tobacco & Impulse | PLN mil | ... | ... | ... | ... | 2,523 | 2,638 | 2,947 | 3,249 | 5,519 | |||||||
Sales from Alcohol Distribution | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,931 | 1,952 | 1,892 | 1,950 | 2,012 | ||
Sales from Eurocash Food Service | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 601 | 702 | 614 | 535 | 354 | ||
Sales from Eurocash Distribution | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 5,589 | 4,798 | 3,980 | 4,347 | ||
Warehouses & Franchise Networks Total | 9,553 | 10,512 | 11,491 | 12,530 | 13,475 | ||||||||||||
Warehouses & Franchise Networks - Cash & Carry | 137 | 148 | 158 | 168 | 187 | ||||||||||||
Warehouses & Franchise Networks - Delikatesy Centrum | ... | ... | ... | 650 | 773 | 875 | 1,003 | 1,076 | |||||||||
Warehouses & Franchise Networks - "abc" Store Network | 4,652 | 5,451 | 6,133 | 6,997 | 7,658 | ||||||||||||
Warehouses & Franchise Networks - Tradis | ... | ... | ... | ... | ... | ... | ... | 4,114 | 4,140 | 4,325 | 4,362 | 4,554 |
Get all company financials in excel:
Eurocash is a Poland's distributor of fast moving consumer goods (FMCG). Company's FMCG portfolio includes food products, household chemicals, alcohol, and tobacco products. The company distributes impulse products, such as coffee, tea, cigarettes, tobacco, and accessories, as well as confectionery products, batteries, phone cards, OTC pharmaceuticals, and vending machines. It is also involved in the wholesale and retail distribution of alcoholic beverages; distribution of frozen food, dry products, and chilled products; and provision of service to casual dining and fast food restaurants, as well as company canteens and hotels. Eurocash supplies its products to petrol stations, convenience stores, restaurant, hotels, catering outlets, and retail shops. The Company was founded in 2003, is headquartered in Komorniki, Poland. Luis Amaral , Eurocash's CEO owns a 43.9% stake in the Company
Eurocash has been growing its sales by a year on average in the last 5 years. EBITDA has fallen on average by 12.9% a year during that time to total of PLN 246 mil in 2017, or 1.06% of sales. That’s compared to 2.07% average margin seen in last five years.
The company netted PLN -33.3 mil in 2017 implying ROE of -3.05% and ROCE of -2.05%. Again, the average figures were 15.4% and 8.92%, respectively when looking at the previous 5 years.
Eurocash’s net debt amounted to PLN 120 mil at the end of 2017, or 0.117 of equity. When compared to EBITDA, net debt was 0.488x, down when compared to average of 0.991x seen in the last 5 years.
Eurocash stock traded at EUR 26.5 per share at the end of 2017 resulting in a market capitalization of USD 1,057 mil. Over the previous five years, stock price fell by 39.4% or -9.54% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 17.0x and price to earnings (PE) of -111x as of 2017.