By Helgi Library - April 2, 2020
Lovochemie's total assets reached CZK 5,146 mil at the end of 2015, up 20.2% compared to the previous year. Curren...
By Helgi Library - April 2, 2020
Lovochemie's total assets reached CZK 5,146 mil at the end of 2015, up 20.2% compared to the previous year. Curren...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | CZK mil | 5,273 | 5,651 | 5,352 |
Gross Profit | CZK mil | 794 | 910 | 927 |
EBITDA | CZK mil | 532 | 533 | 526 |
EBIT | CZK mil | 329 | 406 | 374 |
Financing Cost | CZK mil | 9.50 | 2.46 | 79.4 |
Pre-Tax Profit | CZK mil | 319 | 404 | 365 |
Net Profit | CZK mil | 258 | 329 | 294 |
Dividends | CZK mil | 0 | 100 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | CZK mil | 4,025 | 4,281 | 5,146 |
Non-Current Assets | CZK mil | 2,096 | 2,620 | 3,530 |
Current Assets | CZK mil | 1,927 | 1,657 | 1,612 |
Working Capital | CZK mil | 1,035 | 923 | 388 |
Shareholders' Equity | CZK mil | 2,695 | 3,022 | 3,213 |
Liabilities | CZK mil | 1,330 | 1,259 | 1,932 |
Total Debt | CZK mil | 359 | 416 | 778 |
Net Debt | CZK mil | 287 | 375 | 688 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 10.1 | 11.5 | 9.45 |
ROCE | % | 8.90 | 9.87 | 7.89 |
Gross Margin | % | 15.1 | 16.1 | 17.3 |
EBITDA Margin | % | 10.1 | 9.44 | 9.84 |
EBIT Margin | % | 6.23 | 7.19 | 6.99 |
Net Margin | % | 4.90 | 5.83 | 5.50 |
Net Debt/EBITDA | 0.539 | 0.703 | 1.31 | |
Net Debt/Equity | 0.106 | 0.124 | 0.214 | |
Cost of Financing | % | 5.29 | 0.634 | 13.3 |
Cash Flow | 2013 | 2014 | 2015 | |
Total Cash From Operations | CZK mil | 229 | 707 | 569 |
Total Cash From Investing | CZK mil | -417 | -791 | -790 |
Total Cash From Financing | CZK mil | -153 | 53.3 | 269 |
Net Change In Cash | CZK mil | -341 | -30.4 | 48.3 |
Cash Conversion Cycle | days | 70.4 | 60.6 | 24.9 |
Cash Earnings | CZK mil | 462 | 457 | 447 |
Free Cash Flow | CZK mil | -188 | -83.6 | -221 |
Get all company financials in excel:
summary | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||||||||||
Sales | CZK mil | 3,672 | 3,799 | 5,427 | 5,750 | 5,273 | ||||||||||||
Gross Profit | CZK mil | 907 | 792 | 1,444 | 1,392 | 794 | ||||||||||||
EBIT | CZK mil | 200 | 206 | 686 | 492 | 329 | ||||||||||||
Net Profit | CZK mil | 145 | 407 | 546 | 405 | 258 | ||||||||||||
ROE | % | 6.27 | 18.0 | 22.6 | 16.3 | 10.1 | ||||||||||||
EBIT Margin | % | 5.45 | 5.42 | 12.6 | 8.56 | 6.23 | ||||||||||||
Net Margin | % | 3.95 | 10.7 | 10.1 | 7.04 | 4.90 | ||||||||||||
Employees | ... | 626 | 618 | 628 | 643 | 647 | ||||||||||||
balance sheet | ||||||||||||||||||
Total Assets | CZK mil | 2,908 | 2,911 | 3,889 | 3,664 | 4,025 | ||||||||||||
Non-Current Assets | CZK mil | 1,623 | 1,538 | 1,634 | 1,640 | 2,096 | ||||||||||||
Current Assets | CZK mil | 1,277 | 1,365 | 2,246 | 2,021 | 1,927 | ||||||||||||
Shareholders' Equity | CZK mil | 2,232 | 2,300 | 2,538 | 2,440 | 2,695 | ||||||||||||
Liabilities | CZK mil | 676 | 611 | 1,351 | 1,224 | 1,330 | ||||||||||||
Non-Current Liabilities | CZK mil | 67.0 | 73.0 | 82.0 | 89.8 | 84.0 | ||||||||||||
Current Liabilities | CZK mil | 447 | 426 | 683 | 1,125 | 883 | ||||||||||||
Net Debt/EBITDA | 0.123 | -0.475 | 0.487 | -0.600 | 0.539 | |||||||||||||
Net Debt/Equity | 0.022 | -0.083 | 0.168 | -0.169 | 0.106 | |||||||||||||
Cost of Financing | % | ... | 14.8 | -618 | 3.21 | -1.20 | 5.29 | |||||||||||
cash flow | ||||||||||||||||||
Total Cash From Operations | CZK mil | 515 | 670 | 243 | 750 | 229 | ||||||||||||
Total Cash From Investing | CZK mil | -180 | -129 | -556 | 91.0 | -417 | ||||||||||||
Total Cash From Financing | CZK mil | -422 | -332 | 148 | -453 | -153 | ||||||||||||
Net Change In Cash | CZK mil | -87.0 | 209 | -165 | 388 | -341 |
income statement | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||||||||||
Sales | CZK mil | 3,672 | 3,799 | 5,427 | 5,750 | 5,273 | ||||||||||||
Cost of Goods & Services | CZK mil | 2,765 | 3,007 | 3,983 | 4,358 | 4,479 | ||||||||||||
Gross Profit | CZK mil | 907 | 792 | 1,444 | 1,392 | 794 | ||||||||||||
Staff Cost | CZK mil | 262 | 279 | 303 | 323 | 340 | ||||||||||||
Other Cost | CZK mil | 255 | 113 | 266 | 381 | -77.8 | ||||||||||||
EBITDA | CZK mil | 390 | 400 | 875 | 688 | 532 | ||||||||||||
Depreciation | CZK mil | 190 | 194 | 189 | 196 | 203 | ||||||||||||
EBIT | CZK mil | 200 | 206 | 686 | 492 | 329 | ||||||||||||
Financing Cost | CZK mil | 17.0 | -247 | 8.00 | -3.00 | 9.50 | ||||||||||||
Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | -0.010 | ||||||||||||
Pre-Tax Profit | CZK mil | 183 | 453 | 678 | 495 | 319 | ||||||||||||
Tax | CZK mil | 38.0 | 46.0 | 132 | 90.0 | 61.1 | ||||||||||||
Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||||||
Net Profit | CZK mil | 145 | 407 | 546 | 405 | 258 | ||||||||||||
Dividends | CZK mil | 300 | 300 | 0 | 500 | 0 | ... | |||||||||||
growth rates | ||||||||||||||||||
Total Revenue Growth | % | ... | -23.8 | 3.46 | 42.9 | 5.95 | -8.29 | |||||||||||
Operating Cost Growth | % | ... | -18.5 | -24.2 | 45.2 | 23.7 | -62.8 | |||||||||||
EBITDA Growth | % | ... | -55.0 | 2.56 | 119 | -21.4 | -22.7 | |||||||||||
EBIT Growth | % | ... | -69.6 | 3.00 | 233 | -28.3 | -33.2 | |||||||||||
Pre-Tax Profit Growth | % | ... | -72.5 | 148 | 49.7 | -27.0 | -35.5 | |||||||||||
Net Profit Growth | % | ... | -72.4 | 181 | 34.2 | -25.8 | -36.2 | |||||||||||
ratios | ||||||||||||||||||
ROE | % | 6.27 | 18.0 | 22.6 | 16.3 | 10.1 | ||||||||||||
ROCE | % | ... | 5.40 | 17.2 | 21.7 | 14.7 | 8.90 | |||||||||||
Gross Margin | % | 24.7 | 20.8 | 26.6 | 24.2 | 15.1 | ||||||||||||
EBITDA Margin | % | 10.6 | 10.5 | 16.1 | 12.0 | 10.1 | ||||||||||||
EBIT Margin | % | 5.45 | 5.42 | 12.6 | 8.56 | 6.23 | ||||||||||||
Net Margin | % | 3.95 | 10.7 | 10.1 | 7.04 | 4.90 | ||||||||||||
Payout Ratio | % | 207 | 73.7 | 0 | 123 | 0 | ... | |||||||||||
Cost of Financing | % | ... | 14.8 | -618 | 3.21 | -1.20 | 5.29 | |||||||||||
Net Debt/EBITDA | 0.123 | -0.475 | 0.487 | -0.600 | 0.539 |
balance sheet | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | ||||||||||||||||||
Non-Current Assets | CZK mil | 1,623 | 1,538 | 1,634 | 1,640 | 2,096 | ||||||||||||
Property, Plant & Equipment | CZK mil | 1,616 | 1,535 | 1,598 | 1,609 | 2,087 | ||||||||||||
Intangible Assets | CZK mil | 5.00 | 2.00 | 34.0 | 30.0 | 7.56 | ||||||||||||
Current Assets | CZK mil | 1,277 | 1,365 | 2,246 | 2,021 | 1,927 | ||||||||||||
Inventories | CZK mil | 469 | 597 | 1,145 | 742 | 625 | ||||||||||||
Receivables | CZK mil | 753 | 404 | 651 | 839 | 1,133 | ||||||||||||
Cash & Cash Equivalents | CZK mil | 32.0 | 190 | 73.0 | 413 | 71.8 | ||||||||||||
Total Assets | CZK mil | 2,908 | 2,911 | 3,889 | 3,664 | 4,025 | ||||||||||||
Shareholders' Equity | CZK mil | 2,232 | 2,300 | 2,538 | 2,440 | 2,695 | ||||||||||||
Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||||||
Liabilities | CZK mil | 676 | 611 | 1,351 | 1,224 | 1,330 | ||||||||||||
Non-Current Liabilities | CZK mil | 67.0 | 73.0 | 82.0 | 89.8 | 84.0 | ||||||||||||
Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 8.71 | ||||||||||||
Deferred Tax Liabilities | CZK mil | 67.0 | 73.0 | 79.0 | 82.0 | 75.3 | ||||||||||||
Current Liabilities | CZK mil | 447 | 426 | 683 | 1,125 | 883 | ||||||||||||
Short-Term Debt | CZK mil | 80.0 | 0 | 499 | 0 | 350 | ||||||||||||
Trade Payables | CZK mil | 314 | 340 | 600 | 548 | 724 | ||||||||||||
Provisions | CZK mil | 77.0 | 107 | 70.0 | 6.00 | 7.15 | ||||||||||||
Equity And Liabilities | CZK mil | 2,908 | 2,911 | 3,889 | 3,664 | 4,025 | ||||||||||||
growth rates | ||||||||||||||||||
Total Asset Growth | % | ... | -12.4 | 0.103 | 33.6 | -5.79 | 9.85 | |||||||||||
Shareholders' Equity Growth | % | ... | -6.73 | 3.05 | 10.3 | -3.86 | 10.5 | |||||||||||
Net Debt Growth | % | ... | -41.5 | -496 | -324 | -197 | -169 | |||||||||||
Total Debt Growth | % | ... | -46.7 | -100 | ... | -100 | ... | |||||||||||
ratios | ||||||||||||||||||
Total Debt | CZK mil | 80.0 | 0 | 499 | 0 | 359 | ||||||||||||
Net Debt | CZK mil | 48.0 | -190 | 426 | -413 | 287 | ||||||||||||
Working Capital | CZK mil | 908 | 661 | 1,196 | 1,033 | 1,035 | ||||||||||||
Capital Employed | CZK mil | 2,531 | 2,199 | 2,830 | 2,673 | 3,131 | ||||||||||||
Net Debt/Equity | 0.022 | -0.083 | 0.168 | -0.169 | 0.106 | |||||||||||||
Cost of Financing | % | ... | 14.8 | -618 | 3.21 | -1.20 | 5.29 |
cash flow | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | ||||||||||||||||||
Net Profit | CZK mil | 145 | 407 | 546 | 405 | 258 | ||||||||||||
Depreciation | CZK mil | 190 | 194 | 189 | 196 | 203 | ||||||||||||
Non-Cash Items | CZK mil | ... | -33.0 | -178 | 43.0 | -14.0 | -231 | |||||||||||
Change in Working Capital | CZK mil | ... | 213 | 247 | -535 | 163 | -1.70 | |||||||||||
Total Cash From Operations | CZK mil | 515 | 670 | 243 | 750 | 229 | ||||||||||||
Capital Expenditures | CZK mil | -180 | -130 | -258 | -210 | -419 | ||||||||||||
Other Investments | CZK mil | 0 | 1.00 | -298 | 301 | 2.41 | ||||||||||||
Total Cash From Investing | CZK mil | -180 | -129 | -556 | 91.0 | -417 | ||||||||||||
Dividends Paid | CZK mil | -300 | -300 | 0 | -500 | 0 | ... | |||||||||||
Issuance Of Debt | CZK mil | ... | -70.0 | -80.0 | 499 | -499 | 359 | |||||||||||
Total Cash From Financing | CZK mil | -422 | -332 | 148 | -453 | -153 | ||||||||||||
Net Change In Cash | CZK mil | -87.0 | 209 | -165 | 388 | -341 | ||||||||||||
ratios | ||||||||||||||||||
Days Sales Outstanding | days | 74.8 | 38.8 | 43.8 | 53.3 | 78.4 | ||||||||||||
Days Sales Of Inventory | days | 61.9 | 72.5 | 105 | 62.1 | 51.0 | ||||||||||||
Days Payable Outstanding | days | 41.5 | 41.3 | 55.0 | 45.9 | 59.0 | ||||||||||||
Cash Conversion Cycle | days | 95.3 | 70.0 | 93.7 | 69.5 | 70.4 | ||||||||||||
Cash Earnings | CZK mil | 335 | 601 | 735 | 601 | 462 | ||||||||||||
Free Cash Flow | CZK mil | 335 | 541 | -313 | 841 | -188 |
other data | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | ||||||||||||||||||
ROA | % | 4.66 | 14.0 | 16.1 | 10.7 | 6.72 | ||||||||||||
Gross Margin | % | 24.7 | 20.8 | 26.6 | 24.2 | 15.1 | ||||||||||||
Employees | ... | 626 | 618 | 628 | 643 | 647 | ||||||||||||
Cost Per Employee | USD per month | ... | 1,830 | 1,969 | 2,273 | 2,140 | 2,238 | |||||||||||
Cost Per Employee (Local Currency) | CZK per month | ... | 34,878 | 37,621 | 40,207 | 41,861 | 43,791 | |||||||||||
Staff Cost (As % Of Total Cost) | % | 7.55 | 7.77 | 6.39 | 6.14 | 6.88 | ||||||||||||
Effective Tax Rate | % | 20.8 | 10.2 | 19.5 | 18.2 | 19.1 | ||||||||||||
Domestic Sales | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3,946 | 3,208 | ||
Capital Expenditures (As % of Sales) | % | 4.90 | 3.42 | 4.75 | 3.65 | 7.95 | ||||||||||||
Revenues From Abroad | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,142 | 2,084 | ||
Revenues From Abroad (As % Of Total) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 37.3 | 39.5 | ||
Sales of Mineral Fertilizers | CZK mil | ... | 3,686 | 3,304 | 4,442 | 5,633 | 4,834 | |||||||||||
Sales of Energy | CZK mil | ... | 185 | 358 | 371 | 367 | 367 | |||||||||||
Sales of Lovosa | CZK mil | ... | 44.0 | 40.0 | 39.0 | 39.0 | 37.0 | |||||||||||
Production of Electricity (GWh) | GWh | ... | 94.7 | 85.6 | 92.4 | 95.1 | 86.1 | |||||||||||
Production Of Nitrogen Fertilizers | tN | ... | 181,485 | 150,723 | 213,637 | 203,877 | 201,996 | |||||||||||
Production Of Calcium Fertilizers | tP2O5 | ... | 2,438 | 4,320 | 5,624 | 4,986 | 2,149 | |||||||||||
Production Of Phosphorus Fertilizers | tK2O | ... | 1,166 | 3,786 | 3,703 | 3,823 | 1,229 |
Get all company financials in excel:
Lovochemie, a.s. is a Czech company, located in Lovosice, which produces mineral fertilizers, especially ammonium nitrate and calcium nitrate. Fertilizer production started here in 1904, when businessman Adolf Schram built a factory for the production of sulphuric acid. The plant merged with Česká továrna na umělé hedvábí (Czech Factory for Synthetic Silk) in 1958, and became Severočeské chemické závody, or SCHZ Lovosice (North Bohemian Chemical Works). Since the establishment of SCHZ, acids, potassium nitrate, NPK-1 fertilizers, calcium nitrate, or sulfuric acid have been produced here. After many organizational changes, the joint-stock company Lovochemie was established in 1993. Its privatisation was finished in 1996, when the Proferta company became the major shareholder. Lovochemie was incorporated into a group of companies called Agrofert and Unipetrol after the major shareholders changed in 1997
Lovochemie has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 5.65% a year during that time to total of CZK 526 mil in 2015, or 9.84% of sales. That’s compared to 11.5% average margin seen in last five years.
The company netted CZK 294 mil in 2015 implying ROE of 9.45% and ROCE of 7.89%. Again, the average figures were 14.0% and 12.6%, respectively when looking at the previous 5 years.
Lovochemie’s net debt amounted to CZK 688 mil at the end of 2015, or 0.214 of equity. When compared to EBITDA, net debt was 1.31x, up when compared to average of 0.487x seen in the last 5 years.