By Helgi Library - October 12, 2020
Grupa Azoty's total assets reached PLN 10,777 mil at the end of 4Q2015, up 8.33% compared to the previous year. Cu...
By Helgi Library - October 12, 2020
Grupa Azoty's total assets reached PLN 10,777 mil at the end of 4Q2015, up 8.33% compared to the previous year. Cu...
By Helgi Library - April 2, 2020
Grupa Azoty's total assets reached PLN 10,777 mil at the end of 2015, up 8.33% compared to the previous year. Curr...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | PLN mil | 9,821 | 9,898 | 10,024 |
Gross Profit | PLN mil | 2,768 | 3,150 | 3,748 |
EBITDA | PLN mil | 1,253 | 822 | 1,315 |
EBIT | PLN mil | 703 | 302 | 830 |
Financing Cost | PLN mil | -17.5 | 12.6 | 4.67 |
Pre-Tax Profit | PLN mil | 733 | 304 | 839 |
Net Profit | PLN mil | 680 | 231 | 609 |
Dividends | PLN mil | 171 | 41.8 | 25.5 |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | PLN mil | 9,962 | 9,948 | 10,777 |
Non-Current Assets | PLN mil | 6,636 | 6,719 | 7,225 |
Current Assets | PLN mil | 3,326 | 3,229 | 3,552 |
Working Capital | PLN mil | 1,130 | 1,145 | 912 |
Shareholders' Equity | PLN mil | 6,271 | 6,488 | 7,136 |
Liabilities | PLN mil | 3,691 | 3,460 | 3,641 |
Total Debt | PLN mil | 1,239 | 986 | 1,166 |
Net Debt | PLN mil | 526 | 428 | 413 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 13.9 | 3.63 | 8.95 |
ROCE | % | 11.2 | 2.96 | 7.62 |
Gross Margin | % | 28.2 | 31.8 | 37.4 |
EBITDA Margin | % | 12.8 | 8.31 | 13.1 |
EBIT Margin | % | 7.15 | 3.05 | 8.28 |
Net Margin | % | 6.92 | 2.34 | 6.08 |
Net Debt/EBITDA | 0.420 | 0.520 | 0.314 | |
Net Debt/Equity | 0.084 | 0.066 | 0.058 | |
Cost of Financing | % | -2.03 | 1.14 | 0.434 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 2,027 | 1,493 | 2,788 |
Enterprise Value (EV) | USD mil | 2,202 | 1,614 | 2,905 |
Number Of Shares | mil | 97.8 | 99.2 | 99.2 |
Share Price | PLN | 62.5 | 53.3 | 99.5 |
EV/EBITDA | 5.55 | 6.43 | 7.24 | |
EV/Sales | 0.709 | 0.534 | 0.950 | |
Price/Earnings (P/E) | 8.99 | 22.9 | 16.2 | |
Price/Book Value (P/BV) | 0.974 | 0.815 | 1.38 | |
Dividend Yield | % | 2.80 | 0.790 | 0.259 |
Get all company financials in excel:
summary | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||
Sales | PLN mil | 1,215 | 1,902 | 5,338 | 7,099 | 9,821 | |||||
Gross Profit | PLN mil | 343 | 507 | 1,571 | 1,751 | 2,768 | |||||
EBIT | PLN mil | -2.77 | 124 | 733 | 372 | 703 | |||||
Net Profit | PLN mil | -4.25 | 391 | 462 | 294 | 680 | |||||
ROE | % | -0.374 | 25.5 | 18.1 | 8.86 | 13.9 | |||||
EBIT Margin | % | -0.228 | 6.53 | 13.7 | 5.24 | 7.15 | |||||
Net Margin | % | -0.350 | 20.6 | 8.65 | 4.15 | 6.92 | |||||
Employees | ... | 4,230 | 6,141 | 9,526 | 13,879 | 13,883 | |||||
balance sheet | |||||||||||
Total Assets | PLN mil | 1,581 | 3,247 | 4,946 | 5,357 | 9,962 | |||||
Non-Current Assets | PLN mil | 989 | 2,272 | 3,308 | 3,553 | 6,636 | |||||
Current Assets | PLN mil | 592 | 974 | 1,638 | 1,804 | 3,326 | |||||
Shareholders' Equity | PLN mil | 1,113 | 1,950 | 3,153 | 3,491 | 6,271 | |||||
Liabilities | PLN mil | 468 | 1,297 | 1,794 | 1,866 | 3,691 | |||||
Non-Current Liabilities | PLN mil | 200 | 367 | 639 | 719 | 1,413 | |||||
Current Liabilities | PLN mil | 268 | 930 | 1,155 | 1,148 | 2,278 | |||||
Net Debt/EBITDA | -1.37 | 0.165 | 0.163 | 0.403 | 0.420 | ||||||
Net Debt/Equity | -0.096 | 0.018 | 0.048 | 0.071 | 0.084 | ||||||
Cost of Financing | % | ... | 5.31 | 4.92 | 7.81 | -0.920 | -2.03 | ||||
cash flow | |||||||||||
Total Cash From Operations | PLN mil | -30.9 | 112 | -200 | 524 | 990 | |||||
Total Cash From Investing | PLN mil | 206 | -68.2 | -342 | -596 | -689 | |||||
Total Cash From Financing | PLN mil | 26.3 | -8.79 | 498 | 46.0 | 169 | |||||
Net Change In Cash | PLN mil | 201 | 34.8 | -43.5 | -25.9 | 471 | |||||
valuation | |||||||||||
Market Capitalisation | USD mil | ... | ... | 203 | 432 | 387 | 1,117 | 2,027 | |||
Number Of Shares | mil | 43.4 | 43.4 | 48.8 | 64.1 | 97.8 | |||||
Share Price | PLN | ... | ... | 13.4 | 29.5 | 27.3 | 53.9 | 62.5 | |||
Earnings Per Share (EPS) | PLN | -0.098 | 9.01 | 9.45 | 4.59 | 6.95 | |||||
Book Value Per Share | PLN | 25.6 | 44.9 | 64.5 | 54.4 | 64.1 | |||||
Dividend Per Share | PLN | ... | ... | 0.978 | 0.011 | 0.005 | 0.139 | 1.75 | |||
Price/Earnings (P/E) | ... | ... | -137 | 3.27 | 2.88 | 11.7 | 8.99 | ||||
Price/Book Value (P/BV) | ... | ... | 0.523 | 0.656 | 0.422 | 0.990 | 0.974 | ||||
Dividend Yield | % | ... | ... | 7.29 | 0.038 | 0.020 | 0.257 | 2.80 | |||
Earnings Per Share Growth | % | ... | -105 | -9,301 | 4.93 | -51.4 | 51.4 | ||||
Book Value Per Share Growth | % | ... | -21.0 | 75.2 | 43.7 | -15.7 | 17.8 |
income statement | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||
Sales | PLN mil | 1,215 | 1,902 | 5,338 | 7,099 | 9,821 | |||||
Cost of Goods & Services | PLN mil | 872 | 1,395 | 3,767 | 5,348 | 7,053 | |||||
Gross Profit | PLN mil | 343 | 507 | 1,571 | 1,751 | 2,768 | |||||
Staff Cost | PLN mil | ... | 180 | 177 | 385 | 702 | 1,056 | ||||
Other Cost | PLN mil | ... | 85.0 | 113 | 265 | 438 | 459 | ||||
EBITDA | PLN mil | 78.1 | 217 | 921 | 611 | 1,253 | |||||
Depreciation | PLN mil | 80.8 | 92.3 | 189 | 240 | 550 | |||||
EBIT | PLN mil | -2.77 | 124 | 733 | 372 | 703 | |||||
Financing Cost | PLN mil | 5.62 | 11.2 | 27.7 | -4.07 | -17.5 | |||||
Extraordinary Cost | PLN mil | -1.27 | -304 | 141 | -8.55 | -12.4 | |||||
Pre-Tax Profit | PLN mil | -7.13 | 417 | 564 | 384 | 733 | |||||
Tax | PLN mil | -3.39 | 16.2 | 64.6 | 69.0 | 18.4 | |||||
Minorities | PLN mil | 0.509 | 9.81 | 37.4 | 20.9 | 33.9 | |||||
Net Profit | PLN mil | -4.25 | 391 | 462 | 294 | 680 | |||||
Dividends | PLN mil | ... | ... | 42.5 | 0.488 | 0.265 | 8.88 | 171 | |||
growth rates | |||||||||||
Total Revenue Growth | % | ... | -10.2 | 56.6 | 181 | 33.0 | 38.3 | ||||
Operating Cost Growth | % | ... | ... | 2.55 | 9.53 | 124 | 75.3 | 32.9 | |||
EBITDA Growth | % | ... | -50.0 | 177 | 326 | -33.7 | 105 | ||||
EBIT Growth | % | ... | -103 | -4,581 | 490 | -49.3 | 89.0 | ||||
Pre-Tax Profit Growth | % | ... | -108 | -5,949 | 35.1 | -31.8 | 90.6 | ||||
Net Profit Growth | % | ... | -106 | -9,301 | 18.1 | -36.2 | 131 | ||||
ratios | |||||||||||
ROE | % | -0.374 | 25.5 | 18.1 | 8.86 | 13.9 | |||||
ROCE | % | ... | -0.352 | 22.1 | 14.7 | 7.10 | 11.2 | ||||
Gross Margin | % | 28.2 | 26.6 | 29.4 | 24.7 | 28.2 | |||||
EBITDA Margin | % | 6.43 | 11.4 | 17.3 | 8.61 | 12.8 | |||||
EBIT Margin | % | -0.228 | 6.53 | 13.7 | 5.24 | 7.15 | |||||
Net Margin | % | -0.350 | 20.6 | 8.65 | 4.15 | 6.92 | |||||
Payout Ratio | % | ... | ... | -999 | 0.125 | 0.057 | 3.02 | 25.1 | |||
Cost of Financing | % | ... | 5.31 | 4.92 | 7.81 | -0.920 | -2.03 | ||||
Net Debt/EBITDA | -1.37 | 0.165 | 0.163 | 0.403 | 0.420 |
balance sheet | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | |||||||||||
Non-Current Assets | PLN mil | 989 | 2,272 | 3,308 | 3,553 | 6,636 | |||||
Property, Plant & Equipment | PLN mil | 903 | 2,038 | 2,747 | 2,846 | 5,791 | |||||
Intangible Assets | PLN mil | 22.2 | 183 | 292 | 192 | 528 | |||||
Goodwill | PLN mil | ... | ... | 0 | 0 | 9.12 | 9.12 | 11.6 | |||
Current Assets | PLN mil | 592 | 974 | 1,638 | 1,804 | 3,326 | |||||
Inventories | PLN mil | 181 | 267 | 640 | 840 | 1,171 | |||||
Receivables | PLN mil | 0 | 417 | 723 | 678 | 1,273 | |||||
Cash & Cash Equivalents | PLN mil | 246 | 279 | 245 | 243 | 713 | |||||
Total Assets | PLN mil | 1,581 | 3,247 | 4,946 | 5,357 | 9,962 | |||||
Shareholders' Equity | PLN mil | 1,113 | 1,950 | 3,153 | 3,491 | 6,271 | |||||
Of Which Minority Interest | PLN mil | 2.16 | 448 | 402 | 414 | 709 | |||||
Liabilities | PLN mil | 468 | 1,297 | 1,794 | 1,866 | 3,691 | |||||
Non-Current Liabilities | PLN mil | 200 | 367 | 639 | 719 | 1,413 | |||||
Long-Term Debt | PLN mil | 29.4 | 33.6 | 226 | 290 | 635 | |||||
Deferred Tax Liabilities | PLN mil | ... | ... | 103 | 192 | 126 | 132 | 295 | |||
Current Liabilities | PLN mil | 268 | 930 | 1,155 | 1,148 | 2,278 | |||||
Short-Term Debt | PLN mil | 110 | 282 | 169 | 200 | 604 | |||||
Trade Payables | PLN mil | 0 | 591 | 754 | 697 | 1,314 | |||||
Provisions | PLN mil | ... | ... | 7.94 | 39.8 | 133 | 134 | 214 | |||
Equity And Liabilities | PLN mil | 1,581 | 3,247 | 4,946 | 5,357 | 9,962 | |||||
growth rates | |||||||||||
Total Asset Growth | % | ... | -1.43 | 105 | 52.3 | 8.31 | 86.0 | ||||
Shareholders' Equity Growth | % | ... | -3.80 | 75.2 | 61.7 | 10.7 | 79.6 | ||||
Net Debt Growth | % | ... | -501 | -134 | 319 | 64.3 | 113 | ||||
Total Debt Growth | % | ... | 94.0 | 126 | 25.2 | 24.1 | 153 | ||||
ratios | |||||||||||
Total Debt | PLN mil | 140 | 315 | 395 | 490 | 1,239 | |||||
Net Debt | PLN mil | -107 | 35.8 | 150 | 247 | 526 | |||||
Working Capital | PLN mil | 181 | 92.8 | 609 | 820 | 1,130 | |||||
Capital Employed | PLN mil | 1,170 | 2,365 | 3,917 | 4,373 | 7,766 | |||||
Net Debt/Equity | -0.096 | 0.018 | 0.048 | 0.071 | 0.084 | ||||||
Cost of Financing | % | ... | 5.31 | 4.92 | 7.81 | -0.920 | -2.03 |
cash flow | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | |||||||||||
Net Profit | PLN mil | -4.25 | 391 | 462 | 294 | 680 | |||||
Depreciation | PLN mil | 80.8 | 92.3 | 189 | 240 | 550 | |||||
Non-Cash Items | PLN mil | ... | -121 | -459 | -334 | 201 | 70.8 | ||||
Change in Working Capital | PLN mil | ... | 13.3 | 87.9 | -516 | -211 | -310 | ||||
Total Cash From Operations | PLN mil | -30.9 | 112 | -200 | 524 | 990 | |||||
Capital Expenditures | PLN mil | -75.8 | -95.0 | -344 | -397 | -681 | |||||
Other Investments | PLN mil | 282 | 26.7 | 2.36 | -199 | -7.66 | |||||
Total Cash From Investing | PLN mil | 206 | -68.2 | -342 | -596 | -689 | |||||
Dividends Paid | PLN mil | ... | ... | -42.5 | -0.488 | -0.265 | -8.88 | -171 | |||
Issuance Of Debt | PLN mil | ... | 67.6 | 176 | 79.5 | 95.2 | 749 | ||||
Total Cash From Financing | PLN mil | 26.3 | -8.79 | 498 | 46.0 | 169 | |||||
Net Change In Cash | PLN mil | 201 | 34.8 | -43.5 | -25.9 | 471 | |||||
ratios | |||||||||||
Days Sales Outstanding | days | 0 | 80.1 | 49.4 | 34.9 | 47.3 | |||||
Days Sales Of Inventory | days | 75.7 | 69.8 | 62.0 | 57.3 | 60.6 | |||||
Days Payable Outstanding | days | 0 | 155 | 73.1 | 47.6 | 68.0 | |||||
Cash Conversion Cycle | days | 75.7 | -4.81 | 38.4 | 44.6 | 39.9 | |||||
Cash Earnings | PLN mil | 76.6 | 483 | 650 | 534 | 1,230 | |||||
Cash Earnings Per Share | PLN | 1.76 | 11.1 | 13.3 | 8.33 | 12.6 | |||||
Price/Cash Earnings (P/CE) | ... | ... | 7.61 | 2.65 | 2.05 | 6.47 | 4.97 | ||||
Free Cash Flow | PLN mil | 175 | 43.6 | -542 | -71.9 | 302 | |||||
Free Cash Flow Yield | % | ... | ... | 27.6 | 3.34 | -47.3 | -1.98 | 4.71 |
other data | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | |||||||||||
ROA | % | -0.267 | 16.2 | 11.3 | 5.71 | 8.87 | |||||
Gross Margin | % | 28.2 | 26.6 | 29.4 | 24.7 | 28.2 | |||||
Employees | ... | 4,230 | 6,141 | 9,526 | 13,879 | 13,883 | |||||
Cost Per Employee | USD per month | ... | 1,138 | 797 | 1,135 | 1,294 | 2,005 | ||||
Cost Per Employee (Local Currency) | PLN per month | ... | 3,546 | 2,406 | 3,366 | 4,212 | 6,338 | ||||
Staff Cost (As % Of Total Cost) | % | ... | 14.8 | 9.97 | 8.36 | 10.4 | 11.6 | ||||
Effective Tax Rate | % | 47.5 | 3.90 | 11.5 | 18.0 | 2.52 | |||||
Enterprise Value (EV) | USD mil | ... | ... | 166 | 444 | 430 | 1,197 | 2,202 | |||
EV/EBITDA | ... | ... | 6.63 | 6.19 | 1.38 | 6.37 | 5.55 | ||||
EV/Capital Employed | ... | ... | 0.407 | 0.556 | 0.378 | 0.847 | 0.854 | ||||
EV/Sales | ... | ... | 0.426 | 0.705 | 0.239 | 0.549 | 0.709 | ||||
EV/EBIT | ... | ... | -187 | 10.8 | 1.74 | 10.5 | 9.90 | ||||
Domestic Sales | PLN mil | ... | ... | ... | ... | ... | ... | 5,248 | 5,442 | ||
Capital Expenditures (As % of Sales) | % | 6.24 | 4.99 | 6.44 | 5.60 | 6.93 | |||||
Revenues From Abroad | PLN mil | ... | ... | ... | ... | ... | ... | 1,851 | 4,379 | ||
Revenues From Abroad (As % Of Total) | % | ... | ... | ... | ... | ... | ... | 26.1 | 44.6 | ||
Sales in Poland | PLN mil | ... | ... | ... | ... | ... | ... | 5,248 | 5,442 | ||
Sales in Germany | PLN mil | ... | ... | ... | ... | ... | ... | 952 | 935 | ||
Sales in Other European Union countries | PLN mil | ... | ... | ... | ... | ... | ... | 2,127 | 2,188 | ||
Sales in Asia | PLN mil | ... | ... | ... | ... | ... | ... | 533 | 547 | ||
Sales in South America | PLN mil | ... | ... | ... | ... | ... | ... | 375 | 364 | ||
Sales in Other Countries | PLN mil | ... | ... | ... | ... | ... | ... | 355 | 345 |
Get all company financials in excel:
By Helgi Library - April 2, 2020
Grupa Azoty's total assets reached PLN 10,777 mil at the end of 2015, up 8.33% compared to the previous year. Current assets amounted to PLN 3,552 mil, or 33.0% of total assets while cash stood at PLN 753 mil at the end of 2015. ...
Grupa Azoty SA is a Poland-based producer of chemical products. The Company specializes on the production of mono-volumes of nitrogen fertilizer (ammonium nitrate, urea, UAN, ammonium sulfate) and is one of the world's largest producers of melamine. It also produces caprolactam, hydrogen peroxide, AdBlue and technical gases. The Company was privatized by issuing shares on the Warsaw Stock Exchange in 2005; however, the State Treasury remains the owner of a controlling interest
Grupa Azoty has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 43.4% a year during that time to total of PLN 1,315 mil in 2015, or 13.1% of sales. That’s compared to 12.0% average margin seen in last five years.
The company netted PLN 609 mil in 2015 implying ROE of 8.95% and ROCE of 7.62%. Again, the average figures were 10.7% and 8.71%, respectively when looking at the previous 5 years.
Grupa Azoty’s net debt amounted to PLN 413 mil at the end of 2015, or 0.058 of equity. When compared to EBITDA, net debt was 0.314x, down when compared to average of 0.364x seen in the last 5 years.
Grupa Azoty stock traded at PLN 99.5 per share at the end of 2015 resulting in a market capitalization of USD 2,788 mil. Over the previous five years, stock price grew by 238% or 27.6% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 7.24x and price to earnings (PE) of 16.2x as of 2015.