By Helgi Library - October 12, 2020
JSW's total assets reached PLN 11,971 mil at the end of 4Q2015, down 22.1% compared to the previous year. Current ...
By Helgi Library - October 12, 2020
JSW's total assets reached PLN 11,971 mil at the end of 4Q2015, down 22.1% compared to the previous year. Current ...
By Helgi Library - April 2, 2020
JSW's total assets reached PLN 11,971 mil at the end of 2015, down 22.1% compared to the previous year. Current as...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | PLN mil | 7,632 | 6,815 | 6,935 |
Gross Profit | PLN mil | 5,998 | 4,942 | 4,830 |
EBITDA | PLN mil | 1,403 | 529 | -2,384 |
EBIT | PLN mil | 202 | -775 | -3,747 |
Financing Cost | PLN mil | 88.3 | 128 | 149 |
Pre-Tax Profit | PLN mil | 110 | -882 | -3,897 |
Net Profit | PLN mil | 77.3 | -659 | -3,144 |
Dividends | PLN mil | 0 | 0 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | PLN mil | 13,862 | 15,369 | 11,971 |
Non-Current Assets | PLN mil | 10,300 | 13,086 | 9,952 |
Current Assets | PLN mil | 3,562 | 2,283 | 2,019 |
Working Capital | PLN mil | 1,026 | -50.5 | -261 |
Shareholders' Equity | PLN mil | 8,352 | 7,268 | 4,055 |
Liabilities | PLN mil | 5,510 | 8,102 | 7,916 |
Total Debt | PLN mil | 281 | 354 | 154 |
Net Debt | PLN mil | -1,767 | -378 | -82.7 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 0.913 | -8.44 | -55.5 |
ROCE | % | 0.742 | -5.41 | -27.7 |
Gross Margin | % | 78.6 | 72.5 | 69.7 |
EBITDA Margin | % | 18.4 | 7.76 | -34.4 |
EBIT Margin | % | 2.65 | -11.4 | -54.0 |
Net Margin | % | 1.01 | -9.67 | -45.3 |
Net Debt/EBITDA | -1.26 | -0.714 | 0.035 | |
Net Debt/Equity | -0.212 | -0.052 | -0.020 | |
Cost of Financing | % | 32.3 | 40.2 | 58.8 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 2,070 | 555 | 321 |
Enterprise Value (EV) | USD mil | 1,484 | 449 | 299 |
Number Of Shares | mil | 117 | 117 | 117 |
Share Price | EUR | 53.1 | 16.8 | 10.7 |
EV/EBITDA | 3.34 | 2.78 | -0.467 | |
EV/Sales | 0.614 | 0.216 | 0.161 | |
Price/Earnings (P/E) | 80.7 | -2.98 | -0.398 | |
Price/Book Value (P/BV) | 0.747 | 0.271 | 0.308 | |
Dividend Yield | % | 0 | 0 | ... |
Get all company financials in excel:
summary | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||
Sales | PLN mil | 4,470 | 7,289 | 9,377 | 8,821 | 7,632 | |||
Gross Profit | PLN mil | 2,729 | 5,750 | 7,454 | 7,064 | 5,998 | |||
EBIT | PLN mil | -694 | 1,978 | 2,659 | 1,308 | 202 | |||
Net Profit | PLN mil | -646 | 1,454 | 2,087 | 985 | 77.3 | |||
ROE | % | -12.6 | 26.7 | 28.7 | 11.6 | 0.913 | |||
EBIT Margin | % | -15.5 | 27.1 | 28.4 | 14.8 | 2.65 | |||
Net Margin | % | -14.5 | 20.0 | 22.3 | 11.2 | 1.01 | |||
Employees | 25,901 | 26,627 | 29,565 | 29,785 | ... | ... | ... | ||
balance sheet | |||||||||
Total Assets | PLN mil | 9,134 | 10,611 | 13,617 | 14,067 | 13,862 | |||
Non-Current Assets | PLN mil | 7,162 | 7,210 | 8,874 | 9,792 | 10,300 | |||
Current Assets | PLN mil | 1,972 | 3,401 | 4,743 | 4,275 | 3,562 | |||
Shareholders' Equity | PLN mil | 4,799 | 6,103 | 8,443 | 8,574 | 8,352 | |||
Liabilities | PLN mil | 4,335 | 4,509 | 5,174 | 5,493 | 5,510 | |||
Non-Current Liabilities | PLN mil | 2,193 | 2,287 | 2,660 | 3,036 | 3,189 | |||
Current Liabilities | PLN mil | 2,142 | 2,222 | 2,514 | 2,457 | 2,488 | |||
Net Debt/EBITDA | -8.02 | -0.623 | -0.617 | -0.916 | -1.26 | ||||
Net Debt/Equity | -0.094 | -0.286 | -0.256 | -0.254 | -0.212 | ||||
Cost of Financing | % | ... | 59.5 | 72.7 | 66.8 | 62.8 | 32.3 | ||
cash flow | |||||||||
Total Cash From Operations | PLN mil | 1.70 | 2,295 | 2,947 | 2,359 | 1,630 | |||
Total Cash From Investing | PLN mil | 185 | -857 | -1,779 | -2,634 | -804 | |||
Total Cash From Financing | PLN mil | 164 | -371 | -437 | -823 | -280 | |||
Net Change In Cash | PLN mil | 350 | 1,067 | 731 | -1,098 | 546 | |||
valuation | |||||||||
Market Capitalisation | USD mil | 5,168 | 5,003 | 2,766 | 3,524 | 2,070 | |||
Number Of Shares | mil | 109 | 109 | 113 | 118 | 117 | |||
Share Price | EUR | 136 | 136 | 84.1 | 92.4 | 53.1 | |||
Earnings Per Share (EPS) | PLN | -5.94 | 13.4 | 18.4 | 8.35 | 0.658 | |||
Book Value Per Share | PLN | 44.1 | 56.1 | 74.6 | 72.7 | 71.1 | |||
Dividend Per Share | PLN | 0 | 2.36 | 5.58 | 2.51 | 0 | ... | ||
Price/Earnings (P/E) | -22.9 | 10.2 | 4.56 | 11.1 | 80.7 | ||||
Price/Book Value (P/BV) | 3.08 | 2.43 | 1.13 | 1.27 | 0.747 | ||||
Dividend Yield | % | 0 | 1.74 | 6.63 | 2.72 | 0 | ... | ||
Earnings Per Share Growth | % | ... | -181 | -325 | 37.9 | -54.7 | -92.1 | ||
Book Value Per Share Growth | % | ... | -12.5 | 27.2 | 33.0 | -2.54 | -2.12 |
income statement | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||
Sales | PLN mil | 4,470 | 7,289 | 9,377 | 8,821 | 7,632 | |||
Cost of Goods & Services | PLN mil | 1,741 | 1,539 | 1,923 | 1,757 | 1,635 | |||
Gross Profit | PLN mil | 2,729 | 5,750 | 7,454 | 7,064 | 5,998 | |||
Staff Cost | PLN mil | 2,131 | 2,365 | 3,194 | 3,563 | 3,643 | |||
Other Cost | PLN mil | 542 | 584 | 757 | 1,127 | 951 | |||
EBITDA | PLN mil | 56.0 | 2,801 | 3,503 | 2,375 | 1,403 | |||
Depreciation | PLN mil | 750 | 824 | 844 | 1,067 | 1,202 | |||
EBIT | PLN mil | -694 | 1,978 | 2,659 | 1,308 | 202 | |||
Financing Cost | PLN mil | 147 | 163 | 180 | 218 | 88.3 | |||
Extraordinary Cost | PLN mil | -39.8 | -52.0 | -220 | -187 | 3.90 | |||
Pre-Tax Profit | PLN mil | -802 | 1,866 | 2,699 | 1,277 | 110 | |||
Tax | PLN mil | -133 | 365 | 594 | 289 | 27.5 | |||
Minorities | PLN mil | -22.8 | 47.7 | 18.9 | 3.00 | 4.90 | |||
Net Profit | PLN mil | -646 | 1,454 | 2,087 | 985 | 77.3 | |||
Dividends | PLN mil | 0 | 257 | 632 | 296 | 0 | ... | ||
growth rates | |||||||||
Total Revenue Growth | % | ... | -41.5 | 63.1 | 28.6 | -5.93 | -13.5 | ||
Operating Cost Growth | % | ... | -14.2 | 10.3 | 34.0 | 18.7 | -2.04 | ||
EBITDA Growth | % | ... | -97.0 | 4,902 | 25.0 | -32.2 | -40.9 | ||
EBIT Growth | % | ... | -161 | -385 | 34.4 | -50.8 | -84.6 | ||
Pre-Tax Profit Growth | % | ... | -179 | -333 | 44.6 | -52.7 | -91.4 | ||
Net Profit Growth | % | ... | -181 | -325 | 43.5 | -52.8 | -92.2 | ||
ratios | |||||||||
ROE | % | -12.6 | 26.7 | 28.7 | 11.6 | 0.913 | |||
ROCE | % | ... | -9.05 | 21.0 | 26.6 | 10.8 | 0.742 | ||
Gross Margin | % | 61.0 | 78.9 | 79.5 | 80.1 | 78.6 | |||
EBITDA Margin | % | 1.25 | 38.4 | 37.4 | 26.9 | 18.4 | |||
EBIT Margin | % | -15.5 | 27.1 | 28.4 | 14.8 | 2.65 | |||
Net Margin | % | -14.5 | 20.0 | 22.3 | 11.2 | 1.01 | |||
Payout Ratio | % | 0 | 17.7 | 30.3 | 30.0 | 0 | ... | ||
Cost of Financing | % | ... | 59.5 | 72.7 | 66.8 | 62.8 | 32.3 | ||
Net Debt/EBITDA | -8.02 | -0.623 | -0.617 | -0.916 | -1.26 |
balance sheet | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | |||||||||
Non-Current Assets | PLN mil | 7,162 | 7,210 | 8,874 | 9,792 | 10,300 | |||
Property, Plant & Equipment | PLN mil | 6,616 | 6,718 | 8,459 | 9,231 | 9,726 | |||
Intangible Assets | PLN mil | 34.3 | 41.8 | 64.9 | 77.3 | 77.9 | |||
Current Assets | PLN mil | 1,972 | 3,401 | 4,743 | 4,275 | 3,562 | |||
Inventories | PLN mil | 328 | 517 | 740 | 806 | 541 | |||
Receivables | PLN mil | 645 | 766 | 919 | 705 | 536 | |||
Cash & Cash Equivalents | PLN mil | 788 | 1,856 | 2,589 | 2,440 | 2,048 | |||
Total Assets | PLN mil | 9,134 | 10,611 | 13,617 | 14,067 | 13,862 | |||
Shareholders' Equity | PLN mil | 4,799 | 6,103 | 8,443 | 8,574 | 8,352 | |||
Of Which Minority Interest | PLN mil | 211 | 253 | 207 | 171 | 167 | |||
Liabilities | PLN mil | 4,335 | 4,509 | 5,174 | 5,493 | 5,510 | |||
Non-Current Liabilities | PLN mil | 2,193 | 2,287 | 2,660 | 3,036 | 3,189 | |||
Long-Term Debt | PLN mil | 10.0 | 8.20 | 241 | 190 | 193 | |||
Deferred Tax Liabilities | PLN mil | ... | ... | ... | ... | 47.4 | 47.2 | ||
Current Liabilities | PLN mil | 2,142 | 2,222 | 2,514 | 2,457 | 2,488 | |||
Short-Term Debt | PLN mil | 329 | 102 | 188 | 75.7 | 87.8 | |||
Trade Payables | PLN mil | 1,286 | 1,508 | 1,836 | 1,784 | 51.3 | |||
Provisions | PLN mil | ... | ... | ... | 683 | 790 | ... | ... | ... |
Equity And Liabilities | PLN mil | 9,134 | 10,611 | 13,617 | 14,067 | 13,862 | |||
growth rates | |||||||||
Total Asset Growth | % | ... | -6.66 | 16.2 | 28.3 | 3.31 | -1.46 | ||
Shareholders' Equity Growth | % | ... | -12.5 | 27.2 | 38.4 | 1.55 | -2.59 | ||
Net Debt Growth | % | ... | 60.8 | 289 | 23.8 | 0.639 | -18.7 | ||
Total Debt Growth | % | ... | 116 | -67.4 | 288 | -38.1 | 5.80 | ||
ratios | |||||||||
Total Debt | PLN mil | 339 | 111 | 429 | 266 | 281 | |||
Net Debt | PLN mil | -449 | -1,745 | -2,160 | -2,174 | -1,767 | |||
Working Capital | PLN mil | -313 | -226 | -177 | -273 | 1,026 | |||
Capital Employed | PLN mil | 6,849 | 6,985 | 8,697 | 9,519 | 11,326 | |||
Net Debt/Equity | -0.094 | -0.286 | -0.256 | -0.254 | -0.212 | ||||
Cost of Financing | % | ... | 59.5 | 72.7 | 66.8 | 62.8 | 32.3 |
cash flow | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | |||||||||
Net Profit | PLN mil | -646 | 1,454 | 2,087 | 985 | 77.3 | |||
Depreciation | PLN mil | 750 | 824 | 844 | 1,067 | 1,202 | |||
Non-Cash Items | PLN mil | ... | -246 | 105 | 64.3 | 212 | 1,650 | ||
Change in Working Capital | PLN mil | ... | 144 | -87.5 | -48.4 | 95.8 | -1,298 | ||
Total Cash From Operations | PLN mil | 1.70 | 2,295 | 2,947 | 2,359 | 1,630 | |||
Capital Expenditures | PLN mil | -940 | -770 | -1,272 | -1,830 | -1,872 | |||
Other Investments | PLN mil | 1,124 | -87.4 | -507 | -805 | 1,067 | |||
Total Cash From Investing | PLN mil | 185 | -857 | -1,779 | -2,634 | -804 | |||
Dividends Paid | PLN mil | 0 | -257 | -632 | -296 | 0 | ... | ||
Issuance Of Debt | PLN mil | ... | 182 | -228 | 318 | -163 | 15.4 | ||
Total Cash From Financing | PLN mil | 164 | -371 | -437 | -823 | -280 | |||
Net Change In Cash | PLN mil | 350 | 1,067 | 731 | -1,098 | 546 | |||
ratios | |||||||||
Days Sales Outstanding | days | 52.6 | 38.3 | 35.8 | 29.2 | 25.6 | |||
Days Sales Of Inventory | days | 68.8 | 123 | 140 | 167 | 121 | |||
Days Payable Outstanding | days | 270 | 358 | 348 | 371 | 11.5 | |||
Cash Conversion Cycle | days | -148 | -197 | -172 | -174 | 135 | |||
Cash Earnings | PLN mil | 104 | 2,278 | 2,931 | 2,052 | 1,279 | |||
Cash Earnings Per Share | PLN | 0.955 | 20.9 | 25.9 | 17.4 | 10.9 | |||
Price/Cash Earnings (P/CE) | 142 | 6.50 | 3.25 | 5.31 | 4.88 | ||||
Free Cash Flow | PLN mil | 186 | 1,438 | 1,168 | -275 | 826 | |||
Free Cash Flow Yield | % | 1.16 | 9.53 | 14.2 | -2.40 | 12.6 |
other data | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | |||||||||
ROA | % | -6.83 | 14.7 | 17.2 | 7.12 | 0.554 | |||
Gross Margin | % | 61.0 | 78.9 | 79.5 | 80.1 | 78.6 | |||
Employees | 25,901 | 26,627 | 29,565 | 29,785 | ... | ... | ... | ||
Cost Per Employee | USD per month | 2,201 | 2,453 | 3,037 | 3,063 | ... | ... | ... | |
Cost Per Employee (Local Currency) | PLN per month | 6,857 | 7,401 | 9,003 | 9,968 | ... | ... | ... | |
Staff Cost (As % Of Total Cost) | % | 41.3 | 44.5 | 47.5 | 47.4 | 49.0 | |||
Effective Tax Rate | % | 16.6 | 19.5 | 22.0 | 22.6 | 25.1 | |||
Enterprise Value (EV) | USD mil | 5,012 | 4,413 | 2,139 | 2,821 | 1,484 | |||
EV/EBITDA | 279 | 4.75 | 1.81 | 3.87 | 3.34 | ||||
EV/Capital Employed | 2.10 | 1.87 | 0.847 | 0.917 | 0.395 | ||||
EV/Sales | 3.49 | 1.83 | 0.676 | 1.04 | 0.614 | ||||
EV/EBIT | -22.5 | 6.73 | 2.38 | 7.02 | 23.2 | ||||
Capital Expenditures (As % of Sales) | % | 21.0 | 10.6 | 13.6 | 20.7 | 24.5 | |||
Sales from Coal | PLN mil | 2,857 | 4,026 | 4,943 | 4,135 | 3,559 | |||
Sales from Coke and Coal derivates | PLN mil | ... | ... | ... | 4,220 | 4,308 | 3,704 | ||
Sales from Other business | PLN mil | 214 | 198 | 214 | 378 | 369 | |||
EBIT from Coal | PLN mil | -498 | 1,470 | 2,736 | 1,269 | 70.1 | |||
EBIT from Coke and Coal derivates | PLN mil | -237 | 424 | 171 | -97.8 | 62.0 | |||
EBIT from Other business | PLN mil | 18.3 | 52.3 | 20.4 | 73.7 | 82.9 | |||
Selling Price Of Coking Coal | EUR | ... | ... | ... | 197 | 150 | 114 | ||
Selling Price Of Steam Coal | EUR | ... | ... | ... | 64.8 | 75.4 | 64.4 | ||
Selling Avg. Price Of Coal | EUR | ... | ... | ... | 157 | 128 | 100 | ||
Coal Mining Cash Cost | EUR | 71.4 | 74.5 | 89.5 | 83.2 | 80.4 | |||
Selling Avg. Price Of Coke | EUR/t | ... | ... | ... | 291 | 232 | 183 | ||
Coke Mining Cash Cost | EUR/t | 27.1 | 29.4 | 33.6 | 36.3 | 35.6 | |||
Production of Coal Total (kt) | kt | 11,400 | 13,300 | 12,610 | 13,462 | 13,627 | |||
Production of Coking Coal (kt) | kt | 6,700 | 9,100 | 8,810 | 9,469 | 9,837 | |||
Production of Steam Coal (kt) | kt | 4,700 | 4,200 | 3,800 | 3,993 | 3,790 | |||
Production of Coke (kt) | kt | 1,800 | 2,600 | 4,242 | 3,849 | 3,943 | |||
Sales of Coal Total (kt) | kt | ... | ... | ... | ... | 8,197 | 9,175 | ||
Sales of Coking Coal (kt) | kt | ... | ... | ... | ... | 4,902 | 5,315 | ||
Sales of Steam Coal (kt) | kt | ... | ... | ... | ... | 3,295 | 3,860 | ||
Sales of Coke (kt) | kt | ... | ... | ... | ... | 3,753 | 3,940 | ||
Inventory of Coking Coal (kt) | kt | ... | ... | ... | ... | 994 | 592 | ||
Inventory of Steam Coal (kt) | kt | ... | ... | ... | ... | 521 | 235 | ||
Inventory of Coke (kt) | kt | ... | ... | ... | ... | 367 | 317 |
Get all company financials in excel:
By Helgi Library - April 2, 2020
JSW's total assets reached PLN 11,971 mil at the end of 2015, down 22.1% compared to the previous year. Current assets amounted to PLN 2,019 mil, or 16.9% of total assets while cash stood at PLN 236 mil at the end of 2015. ...
Jastrzebska Spolka Weglowa (JSW) is a Poland-based coking coal producer. Apart from the production of coal, coke and their derivatives, the Company is engaged in natural gas mining and generation and distribution of electricity. JSW Group conducts its business on the Upper and Lower Silesia in Poland. Major external customers for the coking coal offered by the Group include ArcelorMittal Poland, voestalpine, Moravia Steel , U.S. Steel and Koksownia Częstochowa Nowa. JSW is composed of four hard coal mines: Borynia-Zofiówka-Jastrzębie, Budryk, Krupiński, and Pniówek, where coking coal and steam coal is excavated. In 2012, some 9.5 mil tonnes of coking coal and 4.0 mil tonnes of steam coal were excavated at JSW mines. Also, 3.8 mil tonnes of coke was produced at JSW coke plants. JSW mines contain approximately 560 mil tonnes of documented recoverable reserves of coal
JSW has been growing its sales by a year on average in the last 5 years. EBITDA has fallen by 185% during that time to total of PLN -2,384 mil in 2015, or -34.4% of sales. That’s compared to 11.2% average margin seen in last five years.
The company netted PLN -3,144 mil in 2015 implying ROE of -55.5% and ROCE of -27.7%. Again, the average figures were -4.56% and 1.02%, respectively when looking at the previous 5 years.
JSW’s net debt amounted to PLN -82.7 mil at the end of 2015, or -0.020 of equity. When compared to EBITDA, net debt was 0.035x, up when compared to average of -0.694x seen in the last 5 years.
JSW stock traded at EUR 10.7 per share at the end of 2015 resulting in a market capitalization of USD 321 mil. Over the previous five years, stock price fell by 92.2% or -39.9% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of -0.467x and price to earnings (PE) of -0.398x as of 2015.