By Helgi Library - April 2, 2020
Mercator's total assets reached EUR 2,237 mil at the end of 2014, down 2.89% compared to the previous year. Curren...
By Helgi Library - April 2, 2020
Mercator's total assets reached EUR 2,237 mil at the end of 2014, down 2.89% compared to the previous year. Curren...
Profit Statement | 2012 | 2013 | 2014 | |
Sales | EUR mil | 2,873 | 2,766 | 2,654 |
Gross Profit | EUR mil | 607 | 467 | 444 |
EBITDA | EUR mil | 99.5 | 112 | 101 |
EBIT | EUR mil | 17.7 | 36.0 | 12.4 |
Financing Cost | EUR mil | 50.9 | 52.9 | 61.0 |
Pre-Tax Profit | EUR mil | -110 | -16.9 | -48.6 |
Net Profit | EUR mil | -105 | -16.9 | -44.5 |
Dividends | EUR mil | 0.011 | 0.003 | ... |
Balance Sheet | 2012 | 2013 | 2014 | |
Total Assets | EUR mil | 2,523 | 2,304 | 2,237 |
Non-Current Assets | EUR mil | 1,968 | 1,775 | 1,688 |
Current Assets | EUR mil | 555 | 529 | 550 |
Working Capital | EUR mil | -180 | -187 | -196 |
Shareholders' Equity | EUR mil | 663 | 514 | 622 |
Liabilities | EUR mil | 1,860 | 1,790 | 1,616 |
Total Debt | EUR mil | 1,095 | 1,038 | 850 |
Net Debt | EUR mil | 1,057 | 1,019 | 815 |
Ratios | 2012 | 2013 | 2014 | |
ROE | % | -14.4 | -2.87 | -7.83 |
ROCE | % | -5.50 | -1.00 | -2.89 |
Gross Margin | % | 21.1 | 16.9 | 16.7 |
EBITDA Margin | % | 3.46 | 4.03 | 3.79 |
EBIT Margin | % | 0.616 | 1.30 | 0.467 |
Net Margin | % | -3.64 | -0.611 | -1.68 |
Net Debt/EBITDA | 10.6 | 9.14 | 8.10 | |
Net Debt/Equity | 1.59 | 1.98 | 1.31 | |
Cost of Financing | % | 4.47 | 4.96 | 6.46 |
Valuation | 2012 | 2013 | 2014 | |
Market Capitalisation | USD mil | 560 | 517 | 557 |
Enterprise Value (EV) | USD mil | 1,955 | 1,922 | 1,544 |
Number Of Shares | mil | 3.72 | 3.72 | 6.09 |
Share Price | EUR | 114 | 101 | 75.5 |
EV/EBITDA | 15.3 | 13.0 | 11.9 | |
EV/Sales | 0.530 | 0.523 | 0.451 | |
Price/Earnings (P/E) | -4.06 | -22.2 | -10.3 | |
Price/Book Value (P/BV) | 0.640 | 0.729 | 0.740 | |
Dividend Yield | % | 0.003 | < 0.001 | ... |
Get all company financials in excel:
summary | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
income statement | |||||||||||||||||
Sales | EUR mil | 2,709 | 2,643 | 2,782 | 2,871 | 2,873 | |||||||||||
Gross Profit | EUR mil | 551 | 534 | 541 | 586 | 607 | |||||||||||
EBIT | EUR mil | 90.2 | 73.5 | 91.5 | 88.8 | 17.7 | |||||||||||
Net Profit | EUR mil | 40.8 | 21.2 | 30.4 | 23.6 | -105 | |||||||||||
ROE | % | 5.44 | 2.62 | 3.79 | 2.97 | -14.4 | |||||||||||
EBIT Margin | % | 3.33 | 2.78 | 3.29 | 3.09 | 0.616 | |||||||||||
Net Margin | % | 1.51 | 0.803 | 1.09 | 0.821 | -3.64 | |||||||||||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 20,266 | 21,632 | 22,602 | 22,769 | |||
balance sheet | |||||||||||||||||
Total Assets | EUR mil | 2,540 | 2,476 | 2,609 | 2,648 | 2,523 | |||||||||||
Non-Current Assets | EUR mil | 1,873 | 1,933 | 2,017 | 2,035 | 1,968 | |||||||||||
Current Assets | EUR mil | 667 | 543 | 592 | 612 | 555 | |||||||||||
Shareholders' Equity | EUR mil | 814 | 805 | 798 | 789 | 663 | |||||||||||
Liabilities | EUR mil | 1,726 | 1,671 | 1,811 | 1,859 | 1,860 | |||||||||||
Non-Current Liabilities | EUR mil | 709 | 773 | 764 | 907 | 680 | |||||||||||
Current Liabilities | EUR mil | 1,017 | 898 | 1,047 | 952 | 1,179 | |||||||||||
Net Debt/EBITDA | 5.37 | 6.10 | 6.17 | 6.80 | 10.6 | ||||||||||||
Net Debt/Equity | 1.22 | 1.28 | 1.31 | 1.47 | 1.59 | ||||||||||||
Cost of Financing | % | ... | 7.97 | 4.46 | 4.24 | 4.78 | 4.47 | ||||||||||
cash flow | |||||||||||||||||
Total Cash From Operations | EUR mil | ... | ... | ... | ... | 137 | 120 | 193 | 1.98 | 169 | |||||||
Total Cash From Investing | EUR mil | ... | -304 | -150 | -178 | -69.2 | -43.8 | ||||||||||
Total Cash From Financing | EUR mil | ... | 191 | 0.954 | -11.2 | 74.0 | -114 | ||||||||||
Net Change In Cash | EUR mil | ... | ... | ... | ... | 22.8 | -29.0 | 3.92 | 6.77 | 10.5 | |||||||
valuation | |||||||||||||||||
Market Capitalisation | USD mil | 820 | 817 | 779 | 709 | 560 | |||||||||||
Number Of Shares | mil | 3.72 | 3.72 | 3.72 | 3.72 | 3.72 | |||||||||||
Share Price | EUR | 158 | 153 | 158 | 147 | 114 | |||||||||||
Earnings Per Share (EPS) | EUR | 11.0 | 5.70 | 8.16 | 6.33 | -28.1 | |||||||||||
Book Value Per Share | EUR | 219 | 216 | 214 | 212 | 178 | |||||||||||
Dividend Per Share | EUR | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.003 | ... | |
Price/Earnings (P/E) | 14.4 | 26.9 | 19.3 | 23.2 | -4.06 | ||||||||||||
Price/Book Value (P/BV) | 0.723 | 0.708 | 0.736 | 0.694 | 0.640 | ||||||||||||
Dividend Yield | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.003 | ... | |
Earnings Per Share Growth | % | ... | -6.95 | -48.0 | 43.2 | -22.5 | -544 | ||||||||||
Book Value Per Share Growth | % | ... | 17.9 | -1.08 | -0.897 | -1.15 | -15.9 |
income statement | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
income statement | |||||||||||||||||
Sales | EUR mil | 2,709 | 2,643 | 2,782 | 2,871 | 2,873 | |||||||||||
Cost of Goods & Services | EUR mil | 2,157 | 2,110 | 2,240 | 2,285 | 2,266 | |||||||||||
Gross Profit | EUR mil | 551 | 534 | 541 | 586 | 607 | |||||||||||
Staff Cost | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | 290 | 278 | 292 | 296 | 297 | |||
Other Cost | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | 76.9 | 85.8 | 79.4 | 120 | 210 | |||
EBITDA | EUR mil | 184 | 170 | 170 | 170 | 99.5 | |||||||||||
Depreciation | EUR mil | 94.1 | 96.0 | 78.7 | 81.3 | 81.8 | |||||||||||
EBIT | EUR mil | 90.2 | 73.5 | 91.5 | 88.8 | 17.7 | |||||||||||
Financing Cost | EUR mil | 72.2 | 46.6 | 44.9 | 53.9 | 50.9 | |||||||||||
Extraordinary Cost | EUR mil | -32.1 | 1.75 | 6.17 | 3.02 | 77.0 | |||||||||||
Pre-Tax Profit | EUR mil | 50.0 | 25.2 | 40.3 | 31.9 | -110 | |||||||||||
Tax | EUR mil | 9.23 | 4.08 | 9.96 | 8.40 | -5.66 | |||||||||||
Minorities | EUR mil | -0.085 | -0.113 | -0.009 | -0.017 | -0.065 | |||||||||||
Net Profit | EUR mil | 40.8 | 21.2 | 30.4 | 23.6 | -105 | |||||||||||
Dividends | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.011 | ... | |
growth rates | |||||||||||||||||
Total Revenue Growth | % | ... | 10.8 | -2.41 | 5.23 | 3.21 | 0.077 | ||||||||||
Operating Cost Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | -1.81 | -0.808 | 2.00 | 11.9 | 22.1 | ||
EBITDA Growth | % | ... | 22.3 | -7.99 | 0.378 | -0.004 | -41.5 | ||||||||||
EBIT Growth | % | ... | 29.6 | -18.5 | 24.4 | -2.86 | -80.1 | ||||||||||
Pre-Tax Profit Growth | % | ... | -8.23 | -49.6 | 60.1 | -20.8 | -445 | ||||||||||
Net Profit Growth | % | ... | -6.65 | -48.0 | 43.2 | -22.5 | -544 | ||||||||||
ratios | |||||||||||||||||
ROE | % | 5.44 | 2.62 | 3.79 | 2.97 | -14.4 | |||||||||||
ROCE | % | ... | 2.31 | 1.09 | 1.53 | 1.17 | -5.50 | ||||||||||
Gross Margin | % | 20.4 | 20.2 | 19.5 | 20.4 | 21.1 | |||||||||||
EBITDA Margin | % | 6.80 | 6.41 | 6.12 | 5.93 | 3.46 | |||||||||||
EBIT Margin | % | 3.33 | 2.78 | 3.29 | 3.09 | 0.616 | |||||||||||
Net Margin | % | 1.51 | 0.803 | 1.09 | 0.821 | -3.64 | |||||||||||
Payout Ratio | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -0.011 | ... | |
Cost of Financing | % | ... | 7.97 | 4.46 | 4.24 | 4.78 | 4.47 | ||||||||||
Net Debt/EBITDA | 5.37 | 6.10 | 6.17 | 6.80 | 10.6 |
balance sheet | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
balance sheet | |||||||||||||||||
Non-Current Assets | EUR mil | 1,873 | 1,933 | 2,017 | 2,035 | 1,968 | |||||||||||
Property, Plant & Equipment | EUR mil | 1,772 | 1,863 | 1,870 | 1,906 | 1,875 | |||||||||||
Intangible Assets | EUR mil | 78.2 | 52.0 | 52.6 | 47.6 | 18.4 | |||||||||||
Current Assets | EUR mil | 667 | 543 | 592 | 612 | 555 | |||||||||||
Inventories | EUR mil | 272 | 292 | 322 | 335 | 268 | |||||||||||
Receivables | EUR mil | 306 | 203 | 225 | 227 | 225 | |||||||||||
Cash & Cash Equivalents | EUR mil | 45.9 | 16.8 | 20.8 | 27.5 | 38.0 | |||||||||||
Total Assets | EUR mil | 2,540 | 2,476 | 2,609 | 2,648 | 2,523 | |||||||||||
Shareholders' Equity | EUR mil | 814 | 805 | 798 | 789 | 663 | |||||||||||
Of Which Minority Interest | EUR mil | 2.01 | 0.254 | 0.246 | 0.224 | 0.162 | |||||||||||
Liabilities | EUR mil | 1,726 | 1,671 | 1,811 | 1,859 | 1,860 | |||||||||||
Non-Current Liabilities | EUR mil | 709 | 773 | 764 | 907 | 680 | |||||||||||
Long-Term Debt | EUR mil | 622 | 683 | 674 | 822 | 594 | |||||||||||
Deferred Tax Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Current Liabilities | EUR mil | 1,017 | 898 | 1,047 | 952 | 1,179 | |||||||||||
Short-Term Debt | EUR mil | 413 | 368 | 396 | 363 | 501 | |||||||||||
Trade Payables | EUR mil | 523 | 469 | 559 | 584 | 673 | |||||||||||
Provisions | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Equity And Liabilities | EUR mil | 2,540 | 2,476 | 2,609 | 2,648 | 2,523 | |||||||||||
growth rates | |||||||||||||||||
Total Asset Growth | % | ... | 22.7 | -2.51 | 5.35 | 1.49 | -4.72 | ||||||||||
Shareholders' Equity Growth | % | ... | 18.3 | -1.07 | -0.897 | -1.15 | -15.9 | ||||||||||
Net Debt Growth | % | ... | 30.9 | 4.51 | 1.52 | 10.3 | -8.68 | ||||||||||
Total Debt Growth | % | ... | 32.9 | 1.50 | 1.87 | 10.7 | -7.60 | ||||||||||
ratios | |||||||||||||||||
Total Debt | EUR mil | 1,035 | 1,051 | 1,070 | 1,185 | 1,095 | |||||||||||
Net Debt | EUR mil | 989 | 1,034 | 1,049 | 1,157 | 1,057 | |||||||||||
Working Capital | EUR mil | 55.5 | 25.9 | -11.2 | -21.8 | -180 | |||||||||||
Capital Employed | EUR mil | 1,929 | 1,959 | 2,005 | 2,014 | 1,787 | |||||||||||
Net Debt/Equity | 1.22 | 1.28 | 1.31 | 1.47 | 1.59 | ||||||||||||
Cost of Financing | % | ... | 7.97 | 4.46 | 4.24 | 4.78 | 4.47 |
cash flow | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
cash flow | |||||||||||||||||
Net Profit | EUR mil | 40.8 | 21.2 | 30.4 | 23.6 | -105 | |||||||||||
Depreciation | EUR mil | 94.1 | 96.0 | 78.7 | 81.3 | 81.8 | |||||||||||
Non-Cash Items | EUR mil | ... | ... | ... | ... | -4.48 | -27.0 | 47.0 | -113 | 32.7 | |||||||
Change in Working Capital | EUR mil | ... | 6.23 | 29.6 | 37.1 | 10.6 | 159 | ||||||||||
Total Cash From Operations | EUR mil | ... | ... | ... | ... | 137 | 120 | 193 | 1.98 | 169 | |||||||
Capital Expenditures | EUR mil | ... | -289 | -150 | -91.9 | -111 | -62.9 | ||||||||||
Other Investments | EUR mil | ... | -15.9 | -0.088 | -86.1 | 41.8 | 19.2 | ||||||||||
Total Cash From Investing | EUR mil | ... | -304 | -150 | -178 | -69.2 | -43.8 | ||||||||||
Dividends Paid | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -0.011 | ... | |
Issuance Of Debt | EUR mil | ... | 256 | 15.6 | 19.6 | 115 | -90.0 | ||||||||||
Total Cash From Financing | EUR mil | ... | 191 | 0.954 | -11.2 | 74.0 | -114 | ||||||||||
Net Change In Cash | EUR mil | ... | ... | ... | ... | 22.8 | -29.0 | 3.92 | 6.77 | 10.5 | |||||||
ratios | |||||||||||||||||
Days Sales Outstanding | days | 41.2 | 28.0 | 29.6 | 28.8 | 28.5 | |||||||||||
Days Sales Of Inventory | days | 46.1 | 50.5 | 52.5 | 53.5 | 43.1 | |||||||||||
Days Payable Outstanding | days | 88.4 | 81.1 | 91.0 | 93.3 | 108 | |||||||||||
Cash Conversion Cycle | days | -1.14 | -2.61 | -8.98 | -10.9 | -36.7 | |||||||||||
Cash Earnings | EUR mil | 135 | 117 | 109 | 105 | -22.8 | |||||||||||
Cash Earnings Per Share | EUR | 36.2 | 31.5 | 29.3 | 28.2 | -6.11 | |||||||||||
Price/Cash Earnings (P/CE) | 4.37 | 4.86 | 5.38 | 5.22 | -18.6 | ||||||||||||
Free Cash Flow | EUR mil | ... | ... | ... | ... | -168 | -30.0 | 15.1 | -67.2 | 125 | |||||||
Free Cash Flow Yield | % | ... | ... | ... | ... | -30.0 | -5.10 | 2.57 | -13.2 | 28.6 |
other data | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
other data | |||||||||||||||||
ROA | % | 1.77 | 0.846 | 1.20 | 0.896 | -4.04 | |||||||||||
Gross Margin | % | 20.4 | 20.2 | 19.5 | 20.4 | 21.1 | |||||||||||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 20,266 | 21,632 | 22,602 | 22,769 | |||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,592 | 1,488 | 1,516 | 1,396 | ||
Cost Per Employee (Local Currency) | EUR per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,144 | 1,125 | 1,090 | 1,087 | ||
Staff Cost (As % Of Total Cost) | % | ... | ... | ... | ... | ... | ... | ... | ... | 11.1 | 10.8 | 10.9 | 10.6 | 10.4 | |||
Effective Tax Rate | % | 18.5 | 16.2 | 24.7 | 26.3 | 5.13 | |||||||||||
Enterprise Value (EV) | USD mil | 2,197 | 2,299 | 2,172 | 2,209 | 1,955 | |||||||||||
EV/EBITDA | 8.15 | 9.75 | 9.65 | 9.34 | 15.3 | ||||||||||||
EV/Capital Employed | 0.818 | 0.819 | 0.816 | 0.847 | 0.829 | ||||||||||||
EV/Sales | 0.554 | 0.625 | 0.590 | 0.553 | 0.530 | ||||||||||||
EV/EBIT | 16.6 | 22.5 | 17.9 | 17.9 | 86.0 | ||||||||||||
Domestic Sales | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Capital Expenditures (As % of Sales) | % | ... | 10.7 | 5.67 | 3.30 | 3.87 | 2.19 | ||||||||||
Revenues From Abroad | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Revenues From Abroad (As % Of Total) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Sales in Slovenia | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Sales in Serbia | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Sales in Croatia | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Sales in Bosnia and Herzegovina | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Sales in Montenegro | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Sales from Retail Sale | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Sales from Wholesale and Other | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Number of Sales Units Total | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Number of Sales Units - Hypermarkets | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Number of Sales Units - Supermarkets | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Number of Sales Units - Neighbour Stores | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... |
Get all company financials in excel:
Poslovni Sistem Mercator (or Mercator) is a Slovenia-based retail and wholesaler of consumer goods. The Company's operations are focused on distributing of consumer goods such as food and beverages as well as appliances and electronics under the brand M Tehnika, construction materials under the brand M Grandja and furniture under the brand M Pohistvo. In addition, the Company is involved in food processing, such as the production of bread and pastry, fruit, vegetables, coffee and cocoa products, as well as hospitality and other services. The Company was founded in 1949 under the name Živila Ljubljana. Today, Mercator is the biggest Slovenian and southeastern retail chain, operating hypermarkets, supermarkets and grocery stores in Slovenia, Croatia, Bosnia and Herzegovina, Serbia, Montenegro, Bulgaria and Albania.
Mercator has been growing its sales by a year on average in the last 5 years. EBITDA has fallen on average by 9.9% a year during that time to total of EUR 101 mil in 2014, or 3.79% of sales. That’s compared to 4.67% average margin seen in last five years.
The company netted EUR -44.5 mil in 2014 implying ROE of -7.83% and ROCE of -2.89%. Again, the average figures were -3.67% and -1.34%, respectively when looking at the previous 5 years.
Mercator’s net debt amounted to EUR 815 mil at the end of 2014, or 1.31 of equity. When compared to EBITDA, net debt was 8.10x, down when compared to average of 8.17x seen in the last 5 years.
Mercator stock traded at EUR 75.5 per share at the end of 2014 resulting in a market capitalization of USD 557 mil. Over the previous five years, stock price fell by 50.7% or -13.2% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 11.9x and price to earnings (PE) of -10.3x as of 2014.