By Helgi Library - April 2, 2020
OMV Petrom's total assets reached RON 41,118 mil at the end of 2015, down 4.65% compared to the previous year. Cur...
By Helgi Library - April 2, 2020
OMV Petrom's total assets reached RON 41,118 mil at the end of 2015, down 4.65% compared to the previous year. Cur...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | RON mil | 24,185 | 21,541 | 18,145 |
Gross Profit | RON mil | 8,422 | 7,131 | 1,359 |
EBITDA | RON mil | 9,313 | 8,145 | 6,231 |
EBIT | RON mil | 5,958 | 3,338 | -530 |
Financing Cost | RON mil | 202 | 435 | 189 |
Pre-Tax Profit | RON mil | 5,699 | 2,909 | -726 |
Net Profit | RON mil | 4,821 | 2,103 | -676 |
Dividends | RON mil | 1,731 | 631 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | RON mil | 40,047 | 43,125 | 41,118 |
Non-Current Assets | RON mil | 34,596 | 37,256 | 36,138 |
Current Assets | RON mil | 5,451 | 5,868 | 4,980 |
Working Capital | RON mil | 467 | 1,095 | 966 |
Shareholders' Equity | RON mil | 26,642 | 27,005 | 25,688 |
Liabilities | RON mil | 13,405 | 16,120 | 15,430 |
Total Debt | RON mil | 8,453 | 10,271 | 10,758 |
Net Debt | RON mil | 6,742 | 8,614 | 9,688 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 19.3 | 7.84 | -2.57 |
ROCE | % | 13.9 | 5.73 | -1.79 |
Gross Margin | % | 34.8 | 33.1 | 7.49 |
EBITDA Margin | % | 38.5 | 37.8 | 34.3 |
EBIT Margin | % | 24.6 | 15.5 | -2.92 |
Net Margin | % | 19.9 | 9.76 | -3.73 |
Net Debt/EBITDA | 0.724 | 1.06 | 1.55 | |
Net Debt/Equity | 0.253 | 0.319 | 0.377 | |
Cost of Financing | % | 2.28 | 4.65 | 1.80 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 8,218 | 6,238 | 4,434 |
Enterprise Value (EV) | USD mil | 10,299 | 8,563 | 7,049 |
Number Of Shares | mil | 56,644 | 56,644 | 56,644 |
Share Price | RON | 0.470 | 0.408 | 0.290 |
EV/EBITDA | 3.68 | 3.65 | 3.93 | |
EV/Sales | 1.42 | 1.38 | 1.35 | |
Price/Earnings (P/E) | 5.52 | 11.0 | -24.3 | |
Price/Book Value (P/BV) | 0.999 | 0.856 | 0.639 | |
Dividend Yield | % | 6.50 | 2.73 | ... |
Get all company financials in excel:
summary | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||||||||
Sales | RON mil | 16,090 | 18,616 | 22,614 | 26,258 | 24,185 | ||||||||||
Gross Profit | RON mil | ... | ... | ... | ... | 4,469 | 5,388 | 7,729 | 8,394 | 8,422 | ||||||
EBIT | RON mil | ... | 1,776 | 2,986 | 4,936 | 5,662 | 5,958 | |||||||||
Net Profit | RON mil | 860 | 2,201 | 3,757 | 3,953 | 4,821 | ||||||||||
ROE | % | 5.35 | 12.7 | 19.0 | 17.8 | 19.3 | ||||||||||
EBIT Margin | % | ... | 11.0 | 16.0 | 21.8 | 21.6 | 24.6 | |||||||||
Net Margin | % | 5.35 | 11.8 | 16.6 | 15.1 | 19.9 | ||||||||||
balance sheet | ||||||||||||||||
Total Assets | RON mil | 30,527 | 34,765 | 36,488 | 38,145 | 40,047 | ||||||||||
Non-Current Assets | RON mil | 25,940 | 28,460 | 31,022 | 32,777 | 34,596 | ||||||||||
Current Assets | RON mil | 4,586 | 6,306 | 5,467 | 5,195 | 5,451 | ||||||||||
Shareholders' Equity | RON mil | 16,191 | 18,459 | 21,077 | 23,405 | 26,642 | ||||||||||
Liabilities | RON mil | 14,336 | 16,306 | 15,412 | 14,739 | 13,405 | ||||||||||
Non-Current Liabilities | RON mil | 9,629 | 10,728 | 9,287 | 8,737 | 8,238 | ||||||||||
Current Liabilities | RON mil | 4,707 | 5,578 | 6,125 | 6,002 | 5,167 | ||||||||||
Net Debt/EBITDA | ... | 1.93 | 1.42 | 1.01 | 0.999 | 0.724 | ||||||||||
Net Debt/Equity | 0.505 | 0.445 | 0.373 | 0.363 | 0.253 | |||||||||||
Cost of Financing | % | ... | 2.52 | 6.48 | 4.09 | 8.84 | 2.28 | |||||||||
cash flow | ||||||||||||||||
Total Cash From Operations | RON mil | ... | ... | 2,726 | 4,630 | 6,442 | 7,185 | 8,048 | ||||||||
Total Cash From Investing | RON mil | ... | ... | -4,071 | -4,264 | -5,092 | -5,055 | -4,895 | ||||||||
Total Cash From Financing | RON mil | ... | ... | 1,157 | 839 | -2,184 | -2,220 | -2,412 | ||||||||
Net Change In Cash | RON mil | ... | ... | -189 | 1,205 | -835 | -89.4 | 742 | ||||||||
valuation | ||||||||||||||||
Market Capitalisation | USD mil | 4,776 | 5,924 | 4,923 | 7,201 | 8,218 | ||||||||||
Number Of Shares | mil | 56,644 | 56,644 | 56,644 | 56,644 | 56,644 | ||||||||||
Share Price | RON | 0.249 | 0.335 | 0.290 | 0.428 | 0.470 | ||||||||||
Earnings Per Share (EPS) | RON | 0.015 | 0.039 | 0.066 | 0.070 | 0.085 | ||||||||||
Book Value Per Share | RON | 0.286 | 0.326 | 0.372 | 0.413 | 0.470 | ||||||||||
Dividend Per Share | RON | < 0.001 | 0.018 | 0.031 | 0.028 | 0.031 | ... | |||||||||
Price/Earnings (P/E) | 16.4 | 8.62 | 4.37 | 6.13 | 5.52 | |||||||||||
Price/Book Value (P/BV) | 0.871 | 1.03 | 0.779 | 1.04 | 0.999 | |||||||||||
Dividend Yield | % | 0.002 | 5.23 | 10.6 | 6.54 | 6.50 | ... | |||||||||
Earnings Per Share Growth | % | ... | -12.1 | 156 | 70.7 | 5.23 | 21.9 | |||||||||
Book Value Per Share Growth | % | ... | 1.26 | 14.0 | 14.2 | 11.0 | 13.8 |
income statement | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||||||||
Sales | RON mil | 16,090 | 18,616 | 22,614 | 26,258 | 24,185 | ||||||||||
Cost of Goods & Services | RON mil | ... | ... | ... | ... | 11,620 | 13,228 | 14,885 | 17,864 | 15,763 | ||||||
Gross Profit | RON mil | ... | ... | ... | ... | 4,469 | 5,388 | 7,729 | 8,394 | 8,422 | ||||||
EBITDA | RON mil | ... | 4,242 | 5,797 | 7,766 | 8,514 | 9,313 | |||||||||
Depreciation | RON mil | ... | 2,466 | 2,812 | 2,830 | 2,852 | 3,355 | |||||||||
EBIT | RON mil | ... | 1,776 | 2,986 | 4,936 | 5,662 | 5,958 | |||||||||
Financing Cost | RON mil | 195 | 595 | 376 | 790 | 202 | ||||||||||
Extraordinary Cost | RON mil | ... | 411 | -215 | -49.0 | 45.3 | 57.3 | |||||||||
Pre-Tax Profit | RON mil | 1,169 | 2,605 | 4,609 | 4,826 | 5,699 | ||||||||||
Tax | RON mil | 336 | 416 | 850 | 880 | 875 | ||||||||||
Minorities | RON mil | -27.0 | -11.6 | 1.87 | -7.21 | 3.19 | ||||||||||
Net Profit | RON mil | 860 | 2,201 | 3,757 | 3,953 | 4,821 | ||||||||||
Dividends | RON mil | 0.280 | 993 | 1,741 | 1,586 | 1,731 | ... | |||||||||
growth rates | ||||||||||||||||
Total Revenue Growth | % | ... | -20.1 | 15.7 | 21.5 | 16.1 | -7.89 | |||||||||
EBITDA Growth | % | ... | ... | 10.0 | 36.7 | 34.0 | 9.63 | 9.38 | ||||||||
EBIT Growth | % | ... | ... | 47.4 | 68.1 | 65.3 | 14.7 | 5.23 | ||||||||
Pre-Tax Profit Growth | % | ... | 3.60 | 123 | 76.9 | 4.72 | 18.1 | |||||||||
Net Profit Growth | % | ... | -12.1 | 156 | 70.7 | 5.23 | 21.9 | |||||||||
ratios | ||||||||||||||||
ROE | % | 5.35 | 12.7 | 19.0 | 17.8 | 19.3 | ||||||||||
ROCE | % | ... | 3.34 | 7.85 | 12.3 | 11.9 | 13.9 | |||||||||
Gross Margin | % | ... | ... | ... | ... | 27.8 | 28.9 | 34.2 | 32.0 | 34.8 | ||||||
EBITDA Margin | % | ... | 26.4 | 31.1 | 34.3 | 32.4 | 38.5 | |||||||||
EBIT Margin | % | ... | 11.0 | 16.0 | 21.8 | 21.6 | 24.6 | |||||||||
Net Margin | % | 5.35 | 11.8 | 16.6 | 15.1 | 19.9 | ||||||||||
Payout Ratio | % | 0.033 | 45.1 | 46.4 | 40.1 | 35.9 | ... | |||||||||
Cost of Financing | % | ... | 2.52 | 6.48 | 4.09 | 8.84 | 2.28 | |||||||||
Net Debt/EBITDA | ... | 1.93 | 1.42 | 1.01 | 0.999 | 0.724 |
balance sheet | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | ||||||||||||||||
Non-Current Assets | RON mil | 25,940 | 28,460 | 31,022 | 32,777 | 34,596 | ||||||||||
Property, Plant & Equipment | RON mil | 21,431 | 23,777 | 26,334 | 28,513 | 30,659 | ||||||||||
Intangible Assets | RON mil | 1,360 | 1,369 | 1,121 | 967 | 815 | ||||||||||
Current Assets | RON mil | 4,586 | 6,306 | 5,467 | 5,195 | 5,451 | ||||||||||
Inventories | RON mil | 2,529 | 2,425 | 2,342 | 2,242 | 1,996 | ||||||||||
Receivables | RON mil | 1,048 | 1,398 | 1,826 | 1,968 | 1,429 | ||||||||||
Cash & Cash Equivalents | RON mil | 384 | 1,589 | 754 | 766 | 1,711 | ||||||||||
Total Assets | RON mil | 30,527 | 34,765 | 36,488 | 38,145 | 40,047 | ||||||||||
Shareholders' Equity | RON mil | 16,191 | 18,459 | 21,077 | 23,405 | 26,642 | ||||||||||
Of Which Minority Interest | RON mil | 11.3 | -26.5 | -25.8 | -32.9 | -28.8 | ||||||||||
Liabilities | RON mil | 14,336 | 16,306 | 15,412 | 14,739 | 13,405 | ||||||||||
Non-Current Liabilities | RON mil | 9,629 | 10,728 | 9,287 | 8,737 | 8,238 | ||||||||||
Long-Term Debt | RON mil | 8,375 | 9,409 | 8,133 | 8,729 | 8,227 | ||||||||||
Current Liabilities | RON mil | 4,707 | 5,578 | 6,125 | 6,002 | 5,167 | ||||||||||
Short-Term Debt | RON mil | 188 | 396 | 474 | 541 | 226 | ||||||||||
Trade Payables | RON mil | 2,295 | 3,453 | 2,983 | 2,880 | 2,958 | ||||||||||
Equity And Liabilities | RON mil | 30,527 | 34,765 | 36,488 | 38,145 | 40,047 | ||||||||||
growth rates | ||||||||||||||||
Total Asset Growth | % | ... | 5.57 | 13.9 | 4.96 | 4.54 | 4.99 | |||||||||
Shareholders' Equity Growth | % | ... | 1.26 | 14.0 | 14.2 | 11.0 | 13.8 | |||||||||
Net Debt Growth | % | ... | 28.7 | 0.467 | -4.42 | 8.30 | -20.7 | |||||||||
Total Debt Growth | % | ... | 23.6 | 14.5 | -12.2 | 7.71 | -8.82 | |||||||||
ratios | ||||||||||||||||
Total Debt | RON mil | 8,562 | 9,805 | 8,607 | 9,270 | 8,453 | ||||||||||
Net Debt | RON mil | 8,178 | 8,216 | 7,853 | 8,505 | 6,742 | ||||||||||
Working Capital | RON mil | 1,281 | 370 | 1,185 | 1,330 | 467 | ||||||||||
Capital Employed | RON mil | 27,222 | 28,829 | 32,207 | 34,107 | 35,063 | ||||||||||
Net Debt/Equity | 0.505 | 0.445 | 0.373 | 0.363 | 0.253 | |||||||||||
Cost of Financing | % | ... | 2.52 | 6.48 | 4.09 | 8.84 | 2.28 |
cash flow | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | ||||||||||||||||
Net Profit | RON mil | 860 | 2,201 | 3,757 | 3,953 | 4,821 | ||||||||||
Depreciation | RON mil | ... | 2,466 | 2,812 | 2,830 | 2,852 | 3,355 | |||||||||
Non-Cash Items | RON mil | ... | ... | -365 | -1,294 | 670 | 525 | -991 | ||||||||
Change in Working Capital | RON mil | ... | ... | -236 | 911 | -815 | -145 | 863 | ||||||||
Total Cash From Operations | RON mil | ... | ... | 2,726 | 4,630 | 6,442 | 7,185 | 8,048 | ||||||||
Capital Expenditures | RON mil | ... | ... | -4,403 | -4,322 | -5,265 | -5,130 | -4,895 | ||||||||
Other Investments | RON mil | ... | ... | 331 | 58.2 | 172 | 74.3 | 0 | ||||||||
Total Cash From Investing | RON mil | ... | ... | -4,071 | -4,264 | -5,092 | -5,055 | -4,895 | ||||||||
Dividends Paid | RON mil | ... | ... | -0.280 | -993 | -1,741 | -1,586 | -1,731 | ... | |||||||
Issuance Of Debt | RON mil | ... | ... | 1,634 | 1,243 | -1,198 | 663 | -818 | ||||||||
Total Cash From Financing | RON mil | ... | ... | 1,157 | 839 | -2,184 | -2,220 | -2,412 | ||||||||
Net Change In Cash | RON mil | ... | ... | -189 | 1,205 | -835 | -89.4 | 742 | ||||||||
ratios | ||||||||||||||||
Days Sales Outstanding | days | 23.8 | 27.4 | 29.5 | 27.4 | 21.6 | ||||||||||
Days Sales Of Inventory | days | ... | ... | ... | ... | 79.4 | 66.9 | 57.4 | 45.8 | 46.2 | ||||||
Days Payable Outstanding | days | ... | ... | ... | ... | 72.1 | 95.3 | 73.1 | 58.8 | 68.5 | ||||||
Cash Conversion Cycle | days | ... | ... | ... | ... | 31.1 | -0.957 | 13.8 | 14.3 | -0.705 | ||||||
Cash Earnings | RON mil | ... | 3,327 | 5,013 | 6,587 | 6,806 | 8,176 | |||||||||
Cash Earnings Per Share | RON | ... | 0.059 | 0.088 | 0.116 | 0.120 | 0.144 | |||||||||
Price/Cash Earnings (P/CE) | ... | 4.24 | 3.79 | 2.49 | 3.56 | 3.26 | ||||||||||
Free Cash Flow | RON mil | ... | ... | -1,345 | 366 | 1,349 | 2,130 | 3,153 | ||||||||
Free Cash Flow Yield | % | ... | ... | -9.24 | 1.94 | 8.99 | 8.52 | 11.5 |
other data | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | ||||||||||||||||
ROA | % | 2.89 | 6.74 | 10.5 | 10.6 | 12.3 | ||||||||||
Gross Margin | % | ... | ... | ... | ... | 27.8 | 28.9 | 34.2 | 32.0 | 34.8 | ||||||
Effective Tax Rate | % | 28.7 | 16.0 | 18.4 | 18.2 | 15.3 | ||||||||||
Enterprise Value (EV) | USD mil | 7,546 | 8,489 | 7,277 | 9,726 | 10,299 | ||||||||||
EV/EBITDA | ... | 5.42 | 4.66 | 2.86 | 3.96 | 3.68 | ||||||||||
EV/Capital Employed | 0.819 | 0.943 | 0.754 | 0.960 | 0.952 | |||||||||||
EV/Sales | 1.43 | 1.45 | 0.981 | 1.29 | 1.42 | |||||||||||
EV/EBIT | ... | 12.9 | 9.05 | 4.50 | 5.96 | 5.75 | ||||||||||
Capital Expenditures (As % of Sales) | % | ... | ... | 27.4 | 23.2 | 23.3 | 19.5 | 20.2 |
Get all company financials in excel:
OMV Petrom SA is a Romania-based oil company and the largest corporation in Romania. With activities in Exploration and Production, Gas and Power, and Refining and Marketing, the Petrom Group has proven oil and gas reserves of approximately 775 mn boe in Romania and Kazakhstan (750 mn boe in Romania) providing a maximum annual refining capacity of 4.2 mil tonnes. The Company operates a network of approximately 800 filling stations under two brands, Petrom and OMV, in Romania, the Republic of Moldova, Bulgaria and Serbia. In addition, Petrom is involved in the energy business running a 860 MW gas fired power plant at Brazi and a 45 MW wind park at Dorobantu. The Company was privatized at the end of 2004 and sold to Austrian oil company OMV.
OMV Petrom has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 1.46% a year during that time to total of RON 6,231 mil in 2015, or 34.3% of sales. That’s compared to 35.5% average margin seen in last five years.
The company netted RON -676 mil in 2015 implying ROE of -2.57% and ROCE of -1.79%. Again, the average figures were 12.3% and 8.42%, respectively when looking at the previous 5 years.
OMV Petrom’s net debt amounted to RON 9,688 mil at the end of 2015, or 0.377 of equity. When compared to EBITDA, net debt was 1.55x, up when compared to average of 1.07x seen in the last 5 years.
OMV Petrom stock traded at RON 0.290 per share at the end of 2015 resulting in a market capitalization of USD 4,434 mil. Over the previous five years, stock price fell by 13.4% or -2.84% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 3.93x and price to earnings (PE) of -24.3x as of 2015.