By Helgi Library - October 12, 2020
LPP's total assets reached PLN 3,544 mil at the end of 1Q2016, up 13.5% compared to the previous year. Current ass...
By Helgi Library - October 12, 2020
LPP's total assets reached PLN 3,544 mil at the end of 1Q2016, up 13.5% compared to the previous year. Current ass...
By Helgi Library - April 2, 2020
LPP's total assets reached PLN 3,565 mil at the end of 2015, up 21.5% compared to the previous year. Current asset...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | PLN mil | 4,116 | 4,769 | 5,130 |
Gross Profit | PLN mil | 2,842 | 3,313 | 3,312 |
EBITDA | PLN mil | 764 | 803 | 726 |
EBIT | PLN mil | 616 | 609 | 503 |
Financing Cost | PLN mil | 91.8 | 149 | 88.3 |
Pre-Tax Profit | PLN mil | 524 | 460 | 414 |
Net Profit | PLN mil | 431 | 480 | 351 |
Dividends | PLN mil | 172 | 58.0 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | PLN mil | 2,492 | 2,934 | 3,565 |
Non-Current Assets | PLN mil | 1,232 | 1,516 | 1,797 |
Current Assets | PLN mil | 1,260 | 1,417 | 1,768 |
Working Capital | PLN mil | 421 | 538 | 713 |
Shareholders' Equity | PLN mil | 1,496 | 1,638 | 1,890 |
Liabilities | PLN mil | 995 | 1,295 | 1,675 |
Total Debt | PLN mil | 358 | 583 | 845 |
Net Debt | PLN mil | 209 | 399 | 621 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 31.8 | 30.6 | 19.9 |
ROCE | % | 30.0 | 25.9 | 15.4 |
Gross Margin | % | 69.0 | 69.5 | 64.6 |
EBITDA Margin | % | 18.6 | 16.8 | 14.2 |
EBIT Margin | % | 15.0 | 12.8 | 9.80 |
Net Margin | % | 10.5 | 10.1 | 6.85 |
Net Debt/EBITDA | 0.273 | 0.497 | 0.855 | |
Net Debt/Equity | 0.139 | 0.244 | 0.329 | |
Cost of Financing | % | 33.7 | 31.7 | 12.4 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 5,406 | 3,699 | 2,606 |
Enterprise Value (EV) | USD mil | 5,475 | 3,812 | 2,765 |
Number Of Shares | mil | 1.81 | 1.81 | 1.83 |
Share Price | EUR | 9,000 | 7,235 | 5,555 |
EV/EBITDA | 22.7 | 15.6 | 14.2 | |
EV/Sales | 4.20 | 2.62 | 2.01 | |
Price/Earnings (P/E) | 37.8 | 27.3 | 28.9 | |
Price/Book Value (P/BV) | 10.9 | 7.99 | 5.38 | |
Dividend Yield | % | 1.06 | 0.443 | ... |
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 | PLN mil | 2,003 | 2,079 | 2,493 | 3,224 | 4,116 | ||||||||||||
Gross Profit | PLN mil | 1,258 | 1,332 | 1,649 | 2,108 | 2,842 | ||||||||||||
EBIT | PLN mil | 188 | 193 | 343 | 450 | 616 | ||||||||||||
Net Profit | PLN mil | 105 | 137 | 269 | 352 | 431 | ||||||||||||
ROE | % | 16.7 | 19.4 | 32.7 | 33.2 | 31.8 | ||||||||||||
EBIT Margin | % | 9.41 | 9.29 | 13.8 | 14.0 | 15.0 | ||||||||||||
Net Margin | % | 5.22 | 6.61 | 10.8 | 10.9 | 10.5 | ||||||||||||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
balance sheet | ||||||||||||||||||
Total Assets | PLN mil | 1,362 | 1,426 | 1,614 | 1,932 | 2,492 | ||||||||||||
Non-Current Assets | PLN mil | 740 | 710 | 745 | 910 | 1,232 | ||||||||||||
Current Assets | PLN mil | 622 | 716 | 869 | 1,022 | 1,260 | ||||||||||||
Shareholders' Equity | PLN mil | 686 | 734 | 909 | 1,211 | 1,496 | ||||||||||||
Liabilities | PLN mil | 676 | 692 | 705 | 721 | 995 | ||||||||||||
Non-Current Liabilities | PLN mil | 348 | 281 | 89.4 | 131 | 192 | ||||||||||||
Current Liabilities | PLN mil | 328 | 411 | 615 | 590 | 803 | ||||||||||||
Net Debt/EBITDA | 0.799 | 0.940 | 0.396 | 0.048 | 0.273 | |||||||||||||
Net Debt/Equity | 0.331 | 0.370 | 0.191 | 0.022 | 0.139 | |||||||||||||
Cost of Financing | % | ... | 5.62 | 6.68 | 7.15 | 7.21 | 33.7 | |||||||||||
cash flow | ||||||||||||||||||
Total Cash From Operations | PLN mil | ... | 296 | 177 | 236 | 481 | 509 | |||||||||||
Total Cash From Investing | PLN mil | ... | -72.3 | -132 | -40.4 | -261 | -518 | |||||||||||
Total Cash From Financing | PLN mil | ... | -116 | -146 | -175 | -178 | -0.571 | |||||||||||
Net Change In Cash | PLN mil | ... | 108 | -101 | 20.5 | 41.9 | -10.0 | |||||||||||
valuation | ||||||||||||||||||
Market Capitalisation | USD mil | ... | ... | 958 | 1,265 | 1,023 | 2,629 | 5,406 | ||||||||||
Number Of Shares | mil | 1.73 | 1.73 | 1.75 | 1.79 | 1.81 | ||||||||||||
Share Price | EUR | ... | ... | 1,590 | 2,165 | 2,016 | 4,550 | 9,000 | ||||||||||
Earnings Per Share (EPS) | PLN | 60.6 | 79.5 | 154 | 197 | 238 | ||||||||||||
Book Value Per Share | PLN | 397 | 424 | 520 | 678 | 827 | ||||||||||||
Dividend Per Share | PLN | 50.1 | 78.2 | 81.1 | 86.2 | 95.0 | ... | |||||||||||
Price/Earnings (P/E) | ... | ... | 26.2 | 27.2 | 13.1 | 23.1 | 37.8 | |||||||||||
Price/Book Value (P/BV) | ... | ... | 4.00 | 5.10 | 3.87 | 6.72 | 10.9 | |||||||||||
Dividend Yield | % | ... | ... | 3.15 | 3.61 | 4.02 | 1.89 | 1.06 | ... | |||||||||
Earnings Per Share Growth | % | ... | -38.5 | 31.1 | 93.6 | 28.2 | 20.8 | |||||||||||
Book Value Per Share Growth | % | ... | 19.4 | 6.90 | 22.6 | 30.2 | 22.0 |
income statement | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||||||||||
Sales | PLN mil | 2,003 | 2,079 | 2,493 | 3,224 | 4,116 | ||||||||||||
Cost of Goods & Services | PLN mil | 745 | 747 | 844 | 1,115 | 1,275 | ||||||||||||
Gross Profit | PLN mil | 1,258 | 1,332 | 1,649 | 2,108 | 2,842 | ||||||||||||
Staff Cost | PLN mil | ... | ... | ... | ... | ... | ... | 104 | 103 | 130 | 172 | 284 | ||||||
Other Cost | PLN mil | ... | ... | ... | ... | ... | ... | 869 | 940 | 1,081 | 1,377 | 1,794 | ||||||
EBITDA | PLN mil | 285 | 289 | 439 | 559 | 764 | ||||||||||||
Depreciation | PLN mil | 96.1 | 96.1 | 95.4 | 109 | 148 | ||||||||||||
EBIT | PLN mil | 188 | 193 | 343 | 450 | 616 | ||||||||||||
Financing Cost | PLN mil | 27.5 | 26.5 | 23.6 | 17.2 | 91.8 | ||||||||||||
Extraordinary Cost | PLN mil | 21.7 | -14.1 | -11.4 | 8.43 | 0 | ||||||||||||
Pre-Tax Profit | PLN mil | 139 | 181 | 331 | 424 | 524 | ||||||||||||
Tax | PLN mil | 34.5 | 43.4 | 61.9 | 70.2 | 91.0 | ||||||||||||
Minorities | PLN mil | 0 | 0 | 0.421 | 1.55 | 1.90 | ||||||||||||
Net Profit | PLN mil | 105 | 137 | 269 | 352 | 431 | ||||||||||||
Dividends | PLN mil | 86.4 | 135 | 142 | 154 | 172 | ... | |||||||||||
growth rates | ||||||||||||||||||
Total Revenue Growth | % | ... | 23.4 | 3.81 | 19.9 | 29.3 | 27.7 | |||||||||||
Operating Cost Growth | % | ... | ... | ... | ... | ... | ... | ... | 13.8 | 7.14 | 16.1 | 28.0 | 34.1 | |||||
EBITDA Growth | % | ... | -3.50 | 1.66 | 51.6 | 27.4 | 36.7 | |||||||||||
EBIT Growth | % | ... | -17.5 | 2.52 | 77.6 | 31.1 | 36.9 | |||||||||||
Pre-Tax Profit Growth | % | ... | -34.7 | 29.9 | 83.1 | 28.1 | 23.5 | |||||||||||
Net Profit Growth | % | ... | -37.5 | 31.3 | 95.6 | 31.1 | 22.3 | |||||||||||
ratios | ||||||||||||||||||
ROE | % | 16.7 | 19.4 | 32.7 | 33.2 | 31.8 | ||||||||||||
ROCE | % | ... | 10.1 | 14.2 | 25.4 | 29.9 | 30.0 | |||||||||||
Gross Margin | % | 62.8 | 64.1 | 66.2 | 65.4 | 69.0 | ||||||||||||
EBITDA Margin | % | 14.2 | 13.9 | 17.6 | 17.3 | 18.6 | ||||||||||||
EBIT Margin | % | 9.41 | 9.29 | 13.8 | 14.0 | 15.0 | ||||||||||||
Net Margin | % | 5.22 | 6.61 | 10.8 | 10.9 | 10.5 | ||||||||||||
Payout Ratio | % | 82.6 | 98.4 | 52.7 | 43.7 | 39.9 | ... | |||||||||||
Cost of Financing | % | ... | 5.62 | 6.68 | 7.15 | 7.21 | 33.7 | |||||||||||
Net Debt/EBITDA | 0.799 | 0.940 | 0.396 | 0.048 | 0.273 |
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 | PLN mil | 740 | 710 | 745 | 910 | 1,232 | ||||||||||||
Property, Plant & Equipment | PLN mil | 442 | 420 | 448 | 599 | 897 | ||||||||||||
Intangible Assets | PLN mil | 274 | 272 | 273 | 279 | 204 | ||||||||||||
Goodwill | PLN mil | ... | ... | ... | ... | ... | ... | ... | 184 | 184 | 184 | 184 | 184 | |||||
Current Assets | PLN mil | 622 | 716 | 869 | 1,022 | 1,260 | ||||||||||||
Inventories | PLN mil | 323 | 424 | 595 | 656 | 805 | ||||||||||||
Receivables | PLN mil | 78.3 | 95.7 | 114 | 130 | 163 | ||||||||||||
Cash & Cash Equivalents | PLN mil | 197 | 96.5 | 117 | 159 | 149 | ||||||||||||
Total Assets | PLN mil | 1,362 | 1,426 | 1,614 | 1,932 | 2,492 | ||||||||||||
Shareholders' Equity | PLN mil | 686 | 734 | 909 | 1,211 | 1,496 | ||||||||||||
Of Which Minority Interest | PLN mil | 0 | 0 | 2.70 | 2.54 | 3.18 | ||||||||||||
Liabilities | PLN mil | 676 | 692 | 705 | 721 | 995 | ||||||||||||
Non-Current Liabilities | PLN mil | 348 | 281 | 89.4 | 131 | 192 | ||||||||||||
Long-Term Debt | PLN mil | 343 | 278 | 86.5 | 125 | 184 | ||||||||||||
Deferred Tax Liabilities | PLN mil | ... | ... | ... | ... | ... | ... | ... | 1.03 | 2.46 | 1.69 | 4.44 | 5.20 | |||||
Current Liabilities | PLN mil | 328 | 411 | 615 | 590 | 803 | ||||||||||||
Short-Term Debt | PLN mil | 81.9 | 90.6 | 204 | 61.0 | 174 | ||||||||||||
Trade Payables | PLN mil | 183 | 256 | 314 | 478 | 548 | ||||||||||||
Provisions | PLN mil | ... | ... | ... | ... | ... | ... | ... | 2.86 | 3.12 | 14.7 | 19.9 | 24.8 | |||||
Equity And Liabilities | PLN mil | 1,362 | 1,426 | 1,614 | 1,932 | 2,492 | ||||||||||||
growth rates | ||||||||||||||||||
Total Asset Growth | % | ... | -4.53 | 4.76 | 13.1 | 19.7 | 28.9 | |||||||||||
Shareholders' Equity Growth | % | ... | 21.3 | 7.05 | 23.9 | 33.2 | 23.6 | |||||||||||
Net Debt Growth | % | ... | -50.9 | 19.6 | -36.2 | -84.6 | 679 | |||||||||||
Total Debt Growth | % | ... | -23.2 | -13.3 | -21.1 | -35.9 | 92.2 | |||||||||||
ratios | ||||||||||||||||||
Total Debt | PLN mil | 425 | 368 | 291 | 186 | 358 | ||||||||||||
Net Debt | PLN mil | 227 | 272 | 174 | 26.8 | 209 | ||||||||||||
Working Capital | PLN mil | 218 | 265 | 395 | 309 | 421 | ||||||||||||
Capital Employed | PLN mil | 958 | 974 | 1,140 | 1,218 | 1,653 | ||||||||||||
Net Debt/Equity | 0.331 | 0.370 | 0.191 | 0.022 | 0.139 | |||||||||||||
Cost of Financing | % | ... | 5.62 | 6.68 | 7.15 | 7.21 | 33.7 |
cash flow | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | ||||||||||||||||||
Net Profit | PLN mil | 105 | 137 | 269 | 352 | 431 | ||||||||||||
Depreciation | PLN mil | 96.1 | 96.1 | 95.4 | 109 | 148 | ||||||||||||
Non-Cash Items | PLN mil | ... | -23.4 | -9.77 | 2.70 | -66.7 | 41.7 | |||||||||||
Change in Working Capital | PLN mil | ... | 118 | -46.3 | -131 | 86.6 | -112 | |||||||||||
Total Cash From Operations | PLN mil | ... | 296 | 177 | 236 | 481 | 509 | |||||||||||
Capital Expenditures | PLN mil | ... | -94.8 | -101 | -129 | -288 | -542 | |||||||||||
Other Investments | PLN mil | ... | 22.5 | -31.3 | 88.9 | 27.1 | 23.6 | |||||||||||
Total Cash From Investing | PLN mil | ... | -72.3 | -132 | -40.4 | -261 | -518 | |||||||||||
Dividends Paid | PLN mil | ... | -86.4 | -135 | -142 | -154 | -172 | ... | ||||||||||
Issuance Of Debt | PLN mil | ... | -128 | -56.4 | -77.8 | -104 | 172 | |||||||||||
Total Cash From Financing | PLN mil | ... | -116 | -146 | -175 | -178 | -0.571 | |||||||||||
Net Change In Cash | PLN mil | ... | 108 | -101 | 20.5 | 41.9 | -10.0 | |||||||||||
ratios | ||||||||||||||||||
Days Sales Outstanding | days | 14.3 | 16.8 | 16.7 | 14.8 | 14.5 | ||||||||||||
Days Sales Of Inventory | days | 158 | 207 | 257 | 215 | 231 | ||||||||||||
Days Payable Outstanding | days | 89.5 | 125 | 136 | 156 | 157 | ||||||||||||
Cash Conversion Cycle | days | 82.8 | 99.2 | 138 | 73.1 | 88.2 | ||||||||||||
Cash Earnings | PLN mil | 201 | 234 | 364 | 461 | 579 | ||||||||||||
Cash Earnings Per Share | PLN | 116 | 135 | 208 | 258 | 320 | ||||||||||||
Price/Cash Earnings (P/CE) | ... | ... | 13.7 | 16.0 | 9.67 | 17.6 | 28.1 | |||||||||||
Free Cash Flow | PLN mil | ... | 223 | 45.4 | 196 | 220 | -9.47 | |||||||||||
Free Cash Flow Yield | % | ... | ... | 7.48 | 1.19 | 6.46 | 2.57 | -0.055 |
other data | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | ||||||||||||||||||
ROA | % | 7.51 | 9.86 | 17.7 | 19.9 | 19.5 | ||||||||||||
Gross Margin | % | 62.8 | 64.1 | 66.2 | 65.4 | 69.0 | ||||||||||||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Cost Per Employee (Local Currency) | PLN per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Staff Cost (As % Of Total Cost) | % | ... | ... | ... | ... | ... | ... | 5.72 | 5.44 | 6.04 | 6.21 | 8.12 | ||||||
Effective Tax Rate | % | 24.8 | 24.0 | 18.7 | 16.5 | 17.4 | ||||||||||||
Enterprise Value (EV) | USD mil | ... | ... | 1,038 | 1,357 | 1,073 | 2,637 | 5,475 | ||||||||||
EV/EBITDA | ... | ... | 11.4 | 14.2 | 7.25 | 15.4 | 22.7 | |||||||||||
EV/Capital Employed | ... | ... | 3.10 | 4.12 | 3.24 | 6.70 | 9.98 | |||||||||||
EV/Sales | ... | ... | 1.61 | 1.97 | 1.28 | 2.66 | 4.20 | |||||||||||
EV/EBIT | ... | ... | 17.2 | 21.2 | 9.27 | 19.1 | 28.1 | |||||||||||
Capital Expenditures (As % of Sales) | % | ... | 4.73 | 4.84 | 5.19 | 8.95 | 13.2 | |||||||||||
Sales From Services | PLN mil | ... | ... | ... | ... | ... | ... | 26.2 | 35.4 | 33.5 | 31.6 | 32.2 | ||||||
Sales from Goods & Materials | PLN mil | ... | ... | ... | ... | ... | ... | 1,977 | 2,044 | 2,459 | 3,192 | 4,084 | ||||||
Sales to the EU | PLN mil | ... | ... | ... | ... | ... | ... | 1,729 | 1,719 | 2,133 | 2,586 | 3,165 | ||||||
Sales to Other Countries | PLN mil | ... | ... | ... | ... | ... | ... | 216 | 279 | 359 | 638 | 952 | ||||||
Floor Space (Total) | sqm | ... | ... | ... | ... | ... | ... | ... | 287,818 | 321,818 | 343,537 | 434,050 | 588,562 | |||||
Floor Space (CEE) | sqm | ... | ... | ... | ... | ... | ... | ... | 221,279 | 245,821 | 258,549 | 309,052 | 408,792 | |||||
Floor Space (Poland) | sqm | ... | ... | ... | ... | ... | ... | ... | 195,651 | 221,795 | 236,789 | 279,404 | 365,517 | |||||
Floor Space (Czech Republic) | sqm | ... | ... | ... | ... | ... | ... | ... | 18,830 | 17,271 | 15,152 | 21,492 | 32,697 | |||||
Floor Space (Slovakia) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,125 | 2,389 | 2,242 | 2,705 | 3,647 | |||
Floor Space (Hungary) | sqm | ... | ... | ... | ... | ... | ... | ... | 4,673 | 4,366 | 4,366 | 5,451 | 6,931 | |||||
Floor Space (Baltics) | sqm | ... | ... | ... | ... | ... | ... | ... | 21,434 | 21,618 | 24,135 | 24,265 | 27,164 | |||||
Floor Space (Lithuania) | sqm | ... | ... | ... | ... | ... | ... | ... | 10,131 | 10,231 | 10,389 | 10,397 | 10,618 | |||||
Floor Space (Latvia) | sqm | ... | ... | ... | ... | ... | ... | ... | 4,564 | 4,557 | 6,229 | 5,949 | 7,347 | |||||
Floor Space (Estonia) | sqm | ... | ... | ... | ... | ... | ... | ... | 6,739 | 6,830 | 7,517 | 7,919 | 9,199 | |||||
Floor Space (CIS) | sqm | ... | ... | ... | ... | ... | ... | ... | 37,695 | 43,027 | 50,674 | 93,739 | 142,358 | |||||
Floor Space (Russia) | sqm | ... | ... | ... | ... | ... | ... | ... | 31,919 | 34,050 | 41,947 | 76,403 | 116,738 | |||||
Floor Space (Ukraine) | sqm | ... | ... | ... | ... | ... | ... | ... | 5,776 | 8,977 | 8,727 | 17,336 | 25,620 | |||||
Floor Space (SEE) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 7,410 | 11,352 | 10,179 | 6,994 | 10,248 | |||
Floor Space (Bulgaria) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,212 | 5,084 | 3,872 | 3,567 | 6,821 | ||
Floor Space (Romania) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6,198 | 6,268 | 6,307 | 3,427 | 3,427 | |||
Floor Space (Croatia) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Floor Space (Western Europe) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Floor Space (Germany) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Floor Space (Middle East) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Floor Space (Egypt) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Floor Space (Kuwait) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Floor Space (Qatar) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Floor Space (Saudi Arabia) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Number of Stores (Total) | ... | ... | ... | ... | ... | ... | ... | 841 | 919 | 893 | 1,077 | 1,320 | ||||||
Number of Stores (CEE) | ... | ... | ... | ... | ... | ... | ... | 708 | 770 | 709 | 809 | 976 | ||||||
Number of Stores (Poland) | ... | ... | ... | ... | ... | ... | ... | 650 | 715 | 659 | 745 | 886 | ||||||
Number of Stores (Czech Republic) | ... | ... | ... | ... | ... | ... | ... | 38.0 | 36.0 | 32.0 | 43.0 | 66.0 | ||||||
Number of Stores (Slovakia) | ... | ... | ... | ... | ... | ... | ... | ... | ... | 11.0 | 11.0 | 10.0 | 12.0 | 13.0 | ||||
Number of Stores (Hungary) | ... | ... | ... | ... | ... | ... | ... | 9.00 | 8.00 | 8.00 | 9.00 | 11.0 | ||||||
Number of Stores (Baltics) | ... | ... | ... | ... | ... | ... | ... | 43.0 | 44.0 | 59.0 | 59.0 | 58.0 | ||||||
Number of Stores (Lithuania) | ... | ... | ... | ... | ... | ... | ... | 19.0 | 19.0 | 26.0 | 25.0 | 23.0 | ||||||
Number of Stores (Latvia) | ... | ... | ... | ... | ... | ... | ... | 10.0 | 10.0 | 15.0 | 14.0 | 16.0 | ||||||
Number of Stores (Estonia) | ... | ... | ... | ... | ... | ... | ... | 14.0 | 15.0 | 18.0 | 20.0 | 19.0 | ||||||
Number of Stores (CIS) | ... | ... | ... | ... | ... | ... | ... | 77.0 | 85.0 | 106 | 198 | 272 | ||||||
Number of Stores (Russia) | ... | ... | ... | ... | ... | ... | ... | 63.0 | 65.0 | 84.0 | 159 | 219 | ||||||
Number of Stores (Ukraine) | ... | ... | ... | ... | ... | ... | ... | 14.0 | 20.0 | 22.0 | 39.0 | 53.0 | ||||||
Number of Stores (SEE) | ... | ... | ... | ... | ... | ... | ... | ... | ... | 13.0 | 20.0 | 19.0 | 11.0 | 14.0 | ||||
Number of Stores (Bulgaria) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2.00 | 8.00 | 7.00 | 6.00 | 9.00 | |||
Number of Stores (Romania) | ... | ... | ... | ... | ... | ... | ... | ... | ... | 11.0 | 12.0 | 12.0 | 5.00 | 5.00 | ||||
Number of Stores (Croatia) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
Number of Stores (Western Europe) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
Number of Stores (Germany) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
Number of Stores (Middle East) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Number of Stores (Egypt) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Number of Stores (Kuwait) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Number of Stores (Qatar) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Number of Stores (Saudi Arabia) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Average Store Size (Total) | sqm | ... | ... | ... | ... | ... | ... | ... | 342 | 350 | 385 | 403 | 446 | |||||
Average Store Size (CEE) | sqm | ... | ... | ... | ... | ... | ... | ... | 313 | 319 | 365 | 382 | 419 | |||||
Average Store Size (Poland) | sqm | ... | ... | ... | ... | ... | ... | ... | 301 | 310 | 359 | 375 | 413 | |||||
Average Store Size (Czech Republic) | sqm | ... | ... | ... | ... | ... | ... | ... | 496 | 480 | 474 | 500 | 495 | |||||
Average Store Size (Slovakia) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 193 | 217 | 224 | 225 | 281 | |||
Average Store Size (Hungary) | sqm | ... | ... | ... | ... | ... | ... | ... | 519 | 546 | 546 | 606 | 630 | |||||
Average Store Size (Baltics) | sqm | ... | ... | ... | ... | ... | ... | ... | 498 | 491 | 409 | 411 | 468 | |||||
Average Store Size (Lithuania) | sqm | ... | ... | ... | ... | ... | ... | ... | 533 | 538 | 400 | 416 | 462 | |||||
Average Store Size (Latvia) | sqm | ... | ... | ... | ... | ... | ... | ... | 456 | 456 | 415 | 425 | 459 | |||||
Average Store Size (Estonia) | sqm | ... | ... | ... | ... | ... | ... | ... | 481 | 455 | 418 | 396 | 484 | |||||
Average Store Size (CIS) | sqm | ... | ... | ... | ... | ... | ... | ... | 490 | 506 | 478 | 473 | 523 | |||||
Average Store Size (Russia) | sqm | ... | ... | ... | ... | ... | ... | ... | 507 | 524 | 499 | 481 | 533 | |||||
Average Store Size (Ukraine) | sqm | ... | ... | ... | ... | ... | ... | ... | 413 | 449 | 397 | 445 | 483 | |||||
Average Store Size (SEE) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 570 | 568 | 536 | 636 | 732 | |||
Average Store Size (Bulgaria) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 606 | 636 | 553 | 595 | 758 | ||
Average Store Size (Romania) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 563 | 522 | 526 | 685 | 685 | |||
Average Store Size (Croatia) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Average Store Size (Western Europe) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Average Store Size (Germany) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Average Store Size (Middle East) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Average Store Size (Egypt) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Average Store Size (Kuwait) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Average Store Size (Qatar) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Average Store Size (Saudi Arabia) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Floor Space (RESERVED) | sqm | ... | ... | ... | ... | ... | ... | ... | 175,975 | 197,861 | 212,005 | 252,322 | 322,317 | |||||
Floor Space (Cropp) | sqm | ... | ... | ... | ... | ... | ... | ... | 50,071 | 55,769 | 59,467 | 71,958 | 90,607 | |||||
Floor Space (House) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 43,528 | 48,245 | 51,029 | 63,890 | 80,234 | |||
Floor Space (MOHITO) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 9,429 | 10,106 | 17,268 | 38,909 | 65,962 | |||
Floor Space (SiNSAY) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 20,148 | ||
Floor Space (Outlets) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,163 | 2,741 | 3,768 | 6,971 | 9,294 | ||
Floor Space (ESOTIQ) | sqm | ... | ... | ... | ... | ... | ... | ... | 6,652 | 7,096 | ... | ... | ... | ... | ... | |||
Number of Stores (RESERVED) | ... | ... | ... | ... | ... | ... | ... | 260 | 288 | 304 | 344 | 386 | ||||||
Number of Stores (Cropp) | ... | ... | ... | ... | ... | ... | ... | 229 | 249 | 261 | 295 | 337 | ||||||
Number of Stores (House) | ... | ... | ... | ... | ... | ... | ... | ... | ... | 201 | 216 | 222 | 259 | 292 | ||||
Number of Stores (MOHITO) | ... | ... | ... | ... | ... | ... | ... | ... | ... | 53.0 | 56.0 | 93.0 | 161 | 219 | ||||
Number of Stores (SiNSAY) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 62.0 | |||
Number of Stores (Outlets) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 7.00 | 9.00 | 13.0 | 18.0 | 24.0 | |||
Number of Stores (ESOTIQ) | ... | ... | ... | ... | ... | ... | ... | 91.0 | 101 | ... | ... | ... | ... | ... | ||||
Average Store Size (RESERVED) | sqm | ... | ... | ... | ... | ... | ... | ... | 677 | 687 | 697 | 733 | 835 | |||||
Average Store Size (Cropp) | sqm | ... | ... | ... | ... | ... | ... | ... | 219 | 224 | 228 | 244 | 269 | |||||
Average Store Size (House) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 217 | 223 | 230 | 247 | 275 | |||
Average Store Size (MOHITO) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | 178 | 180 | 186 | 242 | 301 | |||
Average Store Size (SiNSAY) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 325 | ||
Average Store Size (Outlets) | sqm | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 309 | 305 | 290 | 387 | 387 | ||
Average Store Size (ESOTIQ) | sqm | ... | ... | ... | ... | ... | ... | ... | 73.1 | 70.3 | ... | ... | ... | ... | ... |
Get all company financials in excel:
By Helgi Library - April 2, 2020
LPP's total assets reached PLN 3,565 mil at the end of 2015, up 21.5% compared to the previous year. Current assets amounted to PLN 1,768 mil, or 49.6% of total assets while cash stood at PLN 224 mil at the end of 2015. ...
LPP SA is a Poland-based company engaged in clothing industry. The Company designs, produces and distributes in wholesale and retail trade clothing and clothes accessories for men, women and children. The Company offers a range of clothing as well as accessories, such as hats, scarves, gloves and others. It also provides footwear and bags. The Company owns four clothing brands, including Reserved, Cropp, House and Mohito, and operates a number of retail stores in Poland. Designs are drafted in the Gdansk (Poland) head office while the Company's production activities are performed in the Far East and are under control of the LPP Shanghai office. The Company operates subsidiaries in such countries Poland, Estonia, the Czech Republic, Lithuania, Latvia, Hungary, Russia, Ukraine, Romania, Bulgaria, Slovakia, Cyprus and the United Arab Emirates.
LPP has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 20.2% a year during that time to total of PLN 726 mil in 2015, or 14.2% of sales. That’s compared to 16.9% average margin seen in last five years.
The company netted PLN 351 mil in 2015 implying ROE of 19.9% and ROCE of 15.4%. Again, the average figures were 29.7% and 25.3%, respectively when looking at the previous 5 years.
LPP’s net debt amounted to PLN 621 mil at the end of 2015, or 0.329 of equity. When compared to EBITDA, net debt was 0.855x, up when compared to average of 0.414x seen in the last 5 years.
LPP stock traded at EUR 5,555 per share at the end of 2015 resulting in a market capitalization of USD 2,606 mil. Over the previous five years, stock price grew by 157% or 20.7% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 14.2x and price to earnings (PE) of 28.9x as of 2015.