By Helgi Library - April 2, 2020
Integer.pl's total assets reached PLN 1,438 mil at the end of 2015, up 18.9% compared to the previous year. Curren...
By Helgi Library - April 2, 2020
Integer.pl's total assets reached PLN 1,438 mil at the end of 2015, up 18.9% compared to the previous year. Curren...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | PLN mil | 347 | 604 | 727 |
Gross Profit | PLN mil | 286 | 171 | 184 |
EBITDA | PLN mil | 49.5 | 34.8 | 23.3 |
EBIT | PLN mil | 24.2 | -5.16 | -46.5 |
Financing Cost | PLN mil | 8.07 | 13.9 | 25.1 |
Pre-Tax Profit | PLN mil | 16.2 | -19.0 | -72.1 |
Net Profit | PLN mil | 23.6 | -22.5 | -37.2 |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | PLN mil | 855 | 1,209 | 1,438 |
Non-Current Assets | PLN mil | 486 | 706 | 862 |
Current Assets | PLN mil | 370 | 503 | 576 |
Working Capital | PLN mil | 149 | 235 | 191 |
Shareholders' Equity | PLN mil | 488 | 790 | 961 |
Liabilities | PLN mil | 367 | 420 | 477 |
Total Debt | PLN mil | 199 | 218 | 228 |
Net Debt | PLN mil | 115 | 137 | 63.5 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 6.16 | -3.53 | -4.25 |
ROCE | % | 4.76 | -2.86 | -3.73 |
Gross Margin | % | 82.4 | 28.3 | 25.3 |
EBITDA Margin | % | 14.3 | 5.77 | 3.20 |
EBIT Margin | % | 6.98 | -0.854 | -6.40 |
Net Margin | % | 6.79 | -3.73 | -5.12 |
Net Debt/EBITDA | 2.31 | 3.94 | 2.73 | |
Net Debt/Equity | 0.235 | 0.174 | 0.066 | |
Cost of Financing | % | 5.40 | 6.67 | 11.3 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 707 | 322 | 165 |
Enterprise Value (EV) | USD mil | 745 | 361 | 181 |
Number Of Shares | mil | 6.62 | 7.40 | 7.76 |
Share Price | PLN | 322 | 154 | 83.0 |
EV/EBITDA | 47.6 | 33.9 | 29.0 | |
EV/Sales | 6.78 | 1.96 | 0.929 | |
Price/Earnings (P/E) | 90.4 | -50.6 | -17.3 | |
Price/Book Value (P/BV) | 4.37 | 1.44 | 0.670 |
Get all company financials in excel:
summary | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||||
Sales | PLN mil | 136 | 202 | 249 | 282 | 347 | |||||||
Gross Profit | PLN mil | ... | ... | ... | ... | 125 | 188 | 224 | 218 | 286 | |||
EBIT | PLN mil | 15.1 | 23.4 | 28.4 | 56.2 | 24.2 | |||||||
Net Profit | PLN mil | 10.4 | 16.3 | 23.0 | 53.1 | 23.6 | |||||||
ROE | % | 20.3 | 25.3 | 27.2 | 28.4 | 6.16 | |||||||
EBIT Margin | % | 11.1 | 11.6 | 11.4 | 19.9 | 6.98 | |||||||
Net Margin | % | 7.66 | 8.08 | 9.23 | 18.8 | 6.79 | |||||||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
balance sheet | |||||||||||||
Total Assets | PLN mil | 144 | 200 | 283 | 557 | 855 | |||||||
Non-Current Assets | PLN mil | 76.7 | 123 | 157 | 253 | 486 | |||||||
Current Assets | PLN mil | 67.6 | 77.4 | 125 | 304 | 370 | |||||||
Shareholders' Equity | PLN mil | 56.4 | 72.9 | 96.3 | 277 | 488 | |||||||
Liabilities | PLN mil | 87.9 | 127 | 187 | 280 | 367 | |||||||
Non-Current Liabilities | PLN mil | 15.0 | 58.3 | 82.0 | 90.5 | 60.0 | |||||||
Current Liabilities | PLN mil | 72.9 | 68.8 | 105 | 190 | 307 | |||||||
Net Debt/EBITDA | 1.58 | 1.06 | 1.80 | < -0.001 | 2.31 | ||||||||
Net Debt/Equity | 0.526 | 0.492 | 0.799 | < -0.001 | 0.235 | ||||||||
Cost of Financing | % | ... | 10.0 | 5.75 | 9.71 | 7.95 | 5.40 | ||||||
cash flow | |||||||||||||
Total Cash From Operations | PLN mil | 36.8 | 27.2 | 18.4 | 5.96 | 2.34 | |||||||
Total Cash From Investing | PLN mil | -53.5 | -47.3 | -46.0 | -17.1 | -239 | |||||||
Total Cash From Financing | PLN mil | 25.2 | 26.0 | 14.0 | 103 | 221 | |||||||
Net Change In Cash | PLN mil | 8.52 | 5.87 | -13.6 | 92.1 | -15.6 | |||||||
valuation | |||||||||||||
Market Capitalisation | USD mil | ... | ... | ... | 91.0 | 160 | 197 | 356 | 707 | ||||
Number Of Shares | mil | ... | ... | ... | 5.94 | 5.94 | 5.94 | 5.96 | 6.62 | ||||
Share Price | PLN | ... | ... | ... | 43.9 | 79.7 | 114 | 185 | 322 | ||||
Earnings Per Share (EPS) | PLN | ... | ... | ... | 1.75 | 2.75 | 3.87 | 8.91 | 3.56 | ||||
Book Value Per Share | PLN | ... | ... | ... | 9.49 | 12.3 | 16.2 | 46.5 | 73.7 | ||||
Price/Earnings (P/E) | ... | ... | ... | 25.0 | 29.0 | 29.6 | 20.7 | 90.4 | |||||
Price/Book Value (P/BV) | ... | ... | ... | 4.62 | 6.49 | 7.05 | 3.97 | 4.37 | |||||
Earnings Per Share Growth | % | ... | ... | ... | ... | 58.2 | 57.1 | 40.5 | 130 | -60.0 | |||
Book Value Per Share Growth | % | ... | ... | ... | ... | 22.6 | 29.3 | 32.1 | 187 | 58.5 |
income statement | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||||
Sales | PLN mil | 136 | 202 | 249 | 282 | 347 | |||||||
Cost of Goods & Services | PLN mil | ... | ... | ... | ... | 11.2 | 14.6 | 24.8 | 63.7 | 61.0 | |||
Gross Profit | PLN mil | ... | ... | ... | ... | 125 | 188 | 224 | 218 | 286 | |||
Staff Cost | PLN mil | ... | ... | ... | ... | ... | ... | 38.3 | 39.0 | 43.1 | 62.2 | ||
Other Cost | PLN mil | ... | ... | ... | ... | ... | ... | 116 | 142 | 100 | 175 | ||
EBITDA | PLN mil | 18.8 | 33.9 | 42.8 | 74.9 | 49.5 | |||||||
Depreciation | PLN mil | 3.73 | 10.5 | 14.4 | 18.7 | 25.3 | |||||||
EBIT | PLN mil | 15.1 | 23.4 | 28.4 | 56.2 | 24.2 | |||||||
Financing Cost | PLN mil | 2.50 | 2.95 | 6.90 | 7.34 | 8.07 | |||||||
Extraordinary Cost | PLN mil | -0.685 | 0.210 | -2.17 | 0 | 0 | |||||||
Pre-Tax Profit | PLN mil | 13.2 | 20.3 | 23.7 | 48.8 | 16.2 | |||||||
Tax | PLN mil | 2.96 | 3.76 | 0.859 | 1.64 | 7.54 | |||||||
Minorities | PLN mil | -0.127 | 0.175 | -0.117 | -5.93 | -15.0 | |||||||
Net Profit | PLN mil | 10.4 | 16.3 | 23.0 | 53.1 | 23.6 | |||||||
growth rates | |||||||||||||
Total Revenue Growth | % | ... | 43.1 | 48.9 | 23.0 | 13.2 | 23.2 | ||||||
Operating Cost Growth | % | ... | ... | ... | ... | ... | ... | ... | 17.9 | -20.9 | 65.2 | ||
EBITDA Growth | % | ... | 219 | 80.7 | 26.1 | 74.8 | -33.8 | ||||||
EBIT Growth | % | ... | 216 | 55.7 | 21.3 | 97.5 | -56.9 | ||||||
Pre-Tax Profit Growth | % | ... | 87.4 | 53.1 | 16.9 | 106 | -66.9 | ||||||
Net Profit Growth | % | ... | 58.2 | 57.1 | 40.5 | 131 | -55.6 | ||||||
ratios | |||||||||||||
ROE | % | 20.3 | 25.3 | 27.2 | 28.4 | 6.16 | |||||||
ROCE | % | ... | 14.2 | 13.7 | 13.2 | 18.9 | 4.76 | ||||||
Gross Margin | % | ... | ... | ... | ... | 91.7 | 92.8 | 90.0 | 77.4 | 82.4 | |||
EBITDA Margin | % | 13.8 | 16.8 | 17.2 | 26.6 | 14.3 | |||||||
EBIT Margin | % | 11.1 | 11.6 | 11.4 | 19.9 | 6.98 | |||||||
Net Margin | % | 7.66 | 8.08 | 9.23 | 18.8 | 6.79 | |||||||
Cost of Financing | % | ... | 10.0 | 5.75 | 9.71 | 7.95 | 5.40 | ||||||
Net Debt/EBITDA | 1.58 | 1.06 | 1.80 | < -0.001 | 2.31 |
balance sheet | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | |||||||||||||
Non-Current Assets | PLN mil | 76.7 | 123 | 157 | 253 | 486 | |||||||
Property, Plant & Equipment | PLN mil | 64.2 | 93.6 | 99.6 | 147 | 340 | |||||||
Intangible Assets | PLN mil | 7.65 | 19.0 | 25.5 | 76.9 | 91.9 | |||||||
Goodwill | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | 6.05 | 6.05 | ||
Current Assets | PLN mil | 67.6 | 77.4 | 125 | 304 | 370 | |||||||
Inventories | PLN mil | 1.81 | 2.02 | 8.35 | 21.5 | 12.8 | |||||||
Receivables | PLN mil | 37.0 | 42.1 | 83.2 | 158 | 245 | |||||||
Cash & Cash Equivalents | PLN mil | 15.6 | 21.5 | 7.83 | 100.0 | 84.4 | |||||||
Total Assets | PLN mil | 144 | 200 | 283 | 557 | 855 | |||||||
Shareholders' Equity | PLN mil | 56.4 | 72.9 | 96.3 | 277 | 488 | |||||||
Of Which Minority Interest | PLN mil | 0.034 | 0.209 | 0.092 | 77.7 | 138 | |||||||
Liabilities | PLN mil | 87.9 | 127 | 187 | 280 | 367 | |||||||
Non-Current Liabilities | PLN mil | 15.0 | 58.3 | 82.0 | 90.5 | 60.0 | |||||||
Long-Term Debt | PLN mil | 6.33 | 23.0 | 43.7 | 56.4 | 35.1 | |||||||
Deferred Tax Liabilities | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Current Liabilities | PLN mil | 72.9 | 68.8 | 105 | 190 | 307 | |||||||
Short-Term Debt | PLN mil | 38.9 | 34.3 | 41.0 | 43.6 | 164 | |||||||
Trade Payables | PLN mil | 18.8 | 25.0 | 42.5 | 76.3 | 109 | |||||||
Provisions | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | 2.93 | 18.5 | ||
Equity And Liabilities | PLN mil | 144 | 200 | 283 | 557 | 855 | |||||||
growth rates | |||||||||||||
Total Asset Growth | % | ... | 87.4 | 38.6 | 41.5 | 97.1 | 53.4 | ||||||
Shareholders' Equity Growth | % | ... | 22.6 | 29.3 | 32.1 | 188 | 75.9 | ||||||
Net Debt Growth | % | ... | -1,230 | 21.1 | 114 | -100 | -1,432,840 | ||||||
Total Debt Growth | % | ... | 914 | 26.8 | 47.7 | 18.0 | 99.1 | ||||||
ratios | |||||||||||||
Total Debt | PLN mil | 45.2 | 57.4 | 84.7 | 100.0 | 199 | |||||||
Net Debt | PLN mil | 29.6 | 35.9 | 76.9 | -0.008 | 115 | |||||||
Working Capital | PLN mil | 20.0 | 19.1 | 49.1 | 104 | 149 | |||||||
Capital Employed | PLN mil | 96.7 | 142 | 206 | 357 | 635 | |||||||
Net Debt/Equity | 0.526 | 0.492 | 0.799 | < -0.001 | 0.235 | ||||||||
Cost of Financing | % | ... | 10.0 | 5.75 | 9.71 | 7.95 | 5.40 |
cash flow | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | |||||||||||||
Net Profit | PLN mil | 10.4 | 16.3 | 23.0 | 53.1 | 23.6 | |||||||
Depreciation | PLN mil | 3.73 | 10.5 | 14.4 | 18.7 | 25.3 | |||||||
Non-Cash Items | PLN mil | ... | 16.1 | -0.480 | 11.0 | -11.3 | -1.01 | ||||||
Change in Working Capital | PLN mil | ... | 6.65 | 0.847 | -30.0 | -54.6 | -45.5 | ||||||
Total Cash From Operations | PLN mil | 36.8 | 27.2 | 18.4 | 5.96 | 2.34 | |||||||
Capital Expenditures | PLN mil | -49.8 | -42.3 | -16.4 | -69.6 | -226 | |||||||
Other Investments | PLN mil | -3.67 | -5.02 | -29.6 | 52.5 | -12.8 | |||||||
Total Cash From Investing | PLN mil | -53.5 | -47.3 | -46.0 | -17.1 | -239 | |||||||
Issuance Of Debt | PLN mil | ... | 40.8 | 12.1 | 27.4 | 15.2 | 99.0 | ||||||
Total Cash From Financing | PLN mil | 25.2 | 26.0 | 14.0 | 103 | 221 | |||||||
Net Change In Cash | PLN mil | 8.52 | 5.87 | -13.6 | 92.1 | -15.6 | |||||||
ratios | |||||||||||||
Days Sales Outstanding | days | 99.3 | 75.9 | 122 | 205 | 258 | |||||||
Days Sales Of Inventory | days | ... | ... | ... | ... | 58.8 | 50.6 | 123 | 123 | 76.8 | |||
Days Payable Outstanding | days | ... | ... | ... | ... | 611 | 626 | 624 | 437 | 653 | |||
Cash Conversion Cycle | days | ... | ... | ... | ... | -453 | -499 | -380 | -109 | -318 | |||
Cash Earnings | PLN mil | 14.1 | 26.9 | 37.3 | 71.8 | 48.9 | |||||||
Cash Earnings Per Share | PLN | ... | ... | ... | 2.38 | 4.52 | 6.29 | 12.0 | 7.38 | ||||
Price/Cash Earnings (P/CE) | ... | ... | ... | 18.4 | 17.6 | 18.2 | 15.3 | 43.6 | |||||
Free Cash Flow | PLN mil | -16.6 | -20.1 | -27.6 | -11.1 | -237 | |||||||
Free Cash Flow Yield | % | ... | ... | ... | -5.87 | -4.17 | -4.72 | -0.963 | -10.6 |
other data | Unit | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | |||||||||||||
ROA | % | 9.41 | 9.50 | 9.52 | 12.6 | 3.34 | |||||||
Gross Margin | % | ... | ... | ... | ... | 91.7 | 92.8 | 90.0 | 77.4 | 82.4 | |||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Cost Per Employee (Local Currency) | PLN per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Staff Cost (As % Of Total Cost) | % | ... | ... | ... | ... | ... | ... | 21.4 | 17.7 | 19.1 | 19.2 | ||
Effective Tax Rate | % | 22.4 | 18.5 | 3.62 | 3.36 | 46.6 | |||||||
Enterprise Value (EV) | USD mil | ... | ... | ... | 101 | 172 | 220 | 356 | 745 | ||||
EV/EBITDA | ... | ... | ... | 16.8 | 15.3 | 15.2 | 15.5 | 47.6 | |||||
EV/Capital Employed | ... | ... | ... | 3.00 | 3.59 | 3.66 | 3.08 | 3.54 | |||||
EV/Sales | ... | ... | ... | 2.32 | 2.57 | 2.62 | 4.10 | 6.78 | |||||
EV/EBIT | ... | ... | ... | 21.0 | 22.2 | 22.9 | 20.6 | 97.2 | |||||
Domestic Sales | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Capital Expenditures (As % of Sales) | % | 36.7 | 20.9 | 6.59 | 24.7 | 65.2 | |||||||
Revenues From Abroad | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Revenues From Abroad (As % Of Total) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Items Handled By InPost | mil | ... | ... | ... | ... | 72.0 | 124 | 144 | 200 | 240 |
Get all company financials in excel:
Integer.pl is a Poland-based provider of postal, courier and financial services, as well as global operator of automated parcel lockers. The Company is a leader in the door drops and addressed marketing materials distribution in Poland. Integer has more than 109 regional branches and its couriers distribute letters and parcels in more than 500 towns and cities in the whole of Poland. The Company distributes about 90 million handbills and leaflets a month. Integer.pl cooperates with the largest chain stores in Poland, such as Auchan, Elea, Leclerc, Lidl, or Real. Since the end of 2004, Integer.pl has been listed on the Warsaw Stock Exchange. The Company operates through over 20 subsidiaries in more than 18 countries.
Integer.pl has been growing its sales by a year on average in the last 5 years. EBITDA has fallen on average by 7.29% a year during that time to total of PLN 23.3 mil in 2015, or 3.20% of sales. That’s compared to 13.4% average margin seen in last five years.
The company netted PLN -37.2 mil in 2015 implying ROE of -4.25% and ROCE of -3.73%. Again, the average figures were 10.8% and 6.05%, respectively when looking at the previous 5 years.
Integer.pl’s net debt amounted to PLN 63.5 mil at the end of 2015, or 0.066 of equity. When compared to EBITDA, net debt was 2.73x, up when compared to average of 2.16x seen in the last 5 years.
Integer.pl stock traded at PLN 83.0 per share at the end of 2015 resulting in a market capitalization of USD 165 mil. Over the previous five years, stock price grew by 4.14% or 0.815% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 29.0x and price to earnings (PE) of -17.3x as of 2015.