By Helgi Library - April 2, 2020
PGE's total assets reached PLN 61,296 mil at the end of 2015, down 7.41% compared to the previous year. Current as...
By Helgi Library - April 2, 2020
PGE's total assets reached PLN 61,296 mil at the end of 2015, down 7.41% compared to the previous year. Current as...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | PLN mil | 30,145 | 28,143 | 28,542 |
Gross Profit | PLN mil | 14,099 | 14,604 | 14,704 |
EBITDA | PLN mil | 7,839 | 7,933 | 8,256 |
EBIT | PLN mil | 4,857 | 4,736 | -3,561 |
Financing Cost | PLN mil | -154 | -29.0 | 34.0 |
Pre-Tax Profit | PLN mil | 4,847 | 4,613 | -3,756 |
Net Profit | PLN mil | 3,948 | 3,638 | -3,032 |
Dividends | PLN mil | 2,061 | 1,462 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | PLN mil | 61,252 | 66,205 | 61,296 |
Non-Current Assets | PLN mil | 48,239 | 52,298 | 49,586 |
Current Assets | PLN mil | 13,013 | 13,907 | 11,710 |
Working Capital | PLN mil | 2,941 | 3,342 | 3,388 |
Shareholders' Equity | PLN mil | 43,808 | 44,884 | 40,417 |
Liabilities | PLN mil | 17,444 | 21,321 | 20,879 |
Total Debt | PLN mil | 4,477 | 6,999 | 8,269 |
Net Debt | PLN mil | -1,484 | 787 | 5,161 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 9.31 | 8.20 | -7.11 |
ROCE | % | 7.94 | 6.81 | -5.58 |
Gross Margin | % | 46.8 | 51.9 | 51.5 |
EBITDA Margin | % | 26.0 | 28.2 | 28.9 |
EBIT Margin | % | 16.1 | 16.8 | -12.5 |
Net Margin | % | 13.1 | 12.9 | -10.6 |
Net Debt/EBITDA | -0.189 | 0.099 | 0.625 | |
Net Debt/Equity | -0.034 | 0.018 | 0.128 | |
Cost of Financing | % | -3.88 | -0.505 | 0.445 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 10,101 | 9,976 | 6,130 |
Enterprise Value (EV) | USD mil | 9,608 | 10,199 | 7,453 |
Number Of Shares | mil | 1,870 | 1,870 | 1,870 |
Share Price | PLN | 16.3 | 18.9 | 12.8 |
EV/EBITDA | 3.87 | 4.21 | 3.36 | |
EV/Sales | 1.01 | 1.19 | 0.972 | |
Price/Earnings (P/E) | 7.71 | 9.71 | -7.89 | |
Price/Book Value (P/BV) | 0.695 | 0.787 | 0.592 | |
Dividend Yield | % | 6.77 | 4.14 | ... |
Get all company financials in excel:
summary | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||||
Sales | PLN mil | ... | 21,623 | 20,471 | 28,111 | 30,481 | 30,145 | |||||
Gross Profit | PLN mil | ... | 14,400 | 12,946 | 14,462 | 16,486 | 14,099 | |||||
EBIT | PLN mil | ... | 5,629 | 3,899 | 4,989 | 4,436 | 4,857 | |||||
Net Profit | PLN mil | ... | 3,371 | 2,990 | 4,893 | 3,616 | 3,948 | |||||
ROE | % | ... | 9.77 | 7.83 | 12.4 | 8.81 | 9.31 | |||||
EBIT Margin | % | ... | 26.0 | 19.0 | 17.7 | 14.6 | 16.1 | |||||
Net Margin | % | ... | 15.6 | 14.6 | 17.4 | 11.9 | 13.1 | |||||
Employees | ... | ... | ... | 46,357 | 46,091 | 44,317 | 41,277 | 41,195 | ||||
balance sheet | ||||||||||||
Total Assets | PLN mil | ... | 54,448 | 53,880 | 58,763 | 56,703 | 61,252 | |||||
Non-Current Assets | PLN mil | ... | 41,964 | 44,137 | 44,445 | 45,406 | 48,239 | |||||
Current Assets | PLN mil | ... | 12,483 | 9,743 | 14,318 | 11,297 | 13,013 | |||||
Shareholders' Equity | PLN mil | ... | 38,850 | 37,555 | 41,114 | 41,011 | 43,808 | |||||
Liabilities | PLN mil | ... | 15,598 | 16,325 | 17,649 | 15,692 | 17,444 | |||||
Non-Current Liabilities | PLN mil | ... | 9,762 | 7,472 | 7,276 | 8,769 | 9,922 | |||||
Current Liabilities | PLN mil | ... | 5,836 | 8,854 | 10,373 | 7,217 | 7,790 | |||||
Net Debt/EBITDA | ... | -0.325 | -0.002 | -0.261 | -0.181 | -0.189 | ||||||
Net Debt/Equity | ... | -0.069 | < -0.001 | -0.049 | -0.033 | -0.034 | ||||||
Cost of Financing | % | ... | ... | 7.11 | 11.3 | 13.3 | -12.6 | -3.88 | ||||
cash flow | ||||||||||||
Total Cash From Operations | PLN mil | ... | 7,346 | 6,585 | 7,100 | 7,411 | 7,941 | |||||
Total Cash From Investing | PLN mil | ... | -4,027 | -7,604 | -3,558 | -2,519 | -5,717 | |||||
Total Cash From Financing | PLN mil | ... | 2,249 | -3,950 | -2,239 | -4,143 | -1,066 | |||||
Net Change In Cash | PLN mil | ... | 5,569 | -4,969 | 1,304 | 749 | 1,158 | |||||
valuation | ||||||||||||
Market Capitalisation | USD mil | ... | ... | ... | ... | 12,950 | 13,923 | 11,241 | 11,005 | 10,101 | ||
Number Of Shares | mil | ... | 1,514 | 1,777 | 1,870 | 1,870 | 1,870 | |||||
Share Price | PLN | ... | ... | ... | ... | 24.5 | 23.2 | 20.7 | 18.2 | 16.3 | ||
Earnings Per Share (EPS) | PLN | ... | 2.23 | 1.68 | 2.62 | 1.93 | 2.11 | |||||
Book Value Per Share | PLN | ... | 25.7 | 21.1 | 22.0 | 21.9 | 23.4 | |||||
Dividend Per Share | PLN | ... | 0.760 | 0.650 | 1.88 | 0.861 | 1.10 | ... | ||||
Price/Earnings (P/E) | ... | ... | ... | ... | 11.0 | 13.8 | 7.91 | 9.42 | 7.71 | |||
Price/Book Value (P/BV) | ... | ... | ... | ... | 0.955 | 1.10 | 0.941 | 0.830 | 0.695 | |||
Dividend Yield | % | ... | ... | ... | ... | 3.10 | 2.80 | 9.06 | 4.73 | 6.77 | ... | |
Earnings Per Share Growth | % | ... | ... | 70.5 | -24.4 | 55.5 | -26.1 | 9.17 | ||||
Book Value Per Share Growth | % | ... | ... | 25.1 | -17.6 | 4.02 | -0.249 | 6.82 |
income statement | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||||
Sales | PLN mil | ... | 21,623 | 20,471 | 28,111 | 30,481 | 30,145 | |||||
Cost of Goods & Services | PLN mil | ... | 7,223 | 7,526 | 13,650 | 13,995 | 16,046 | |||||
Gross Profit | PLN mil | ... | 14,400 | 12,946 | 14,462 | 16,486 | 14,099 | |||||
Staff Cost | PLN mil | ... | 3,866 | 4,071 | 4,314 | 4,847 | 4,326 | |||||
Other Cost | PLN mil | ... | 2,267 | 2,320 | 2,448 | 4,270 | 1,934 | |||||
EBITDA | PLN mil | ... | 8,267 | 6,554 | 7,699 | 7,368 | 7,839 | |||||
Depreciation | PLN mil | ... | 2,639 | 2,655 | 2,711 | 2,932 | 2,982 | |||||
EBIT | PLN mil | ... | 5,629 | 3,899 | 4,989 | 4,436 | 4,857 | |||||
Financing Cost | PLN mil | ... | 446 | 436 | 316 | -346 | -154 | |||||
Extraordinary Cost | PLN mil | ... | -196 | -778 | -1,438 | 172 | 164 | |||||
Pre-Tax Profit | PLN mil | ... | 5,379 | 4,240 | 6,111 | 4,610 | 4,847 | |||||
Tax | PLN mil | ... | 1,041 | 667 | 1,184 | 966 | 876 | |||||
Minorities | PLN mil | ... | 967 | 608 | 36.0 | 27.9 | 23.0 | |||||
Net Profit | PLN mil | ... | 3,371 | 2,990 | 4,893 | 3,616 | 3,948 | |||||
Dividends | PLN mil | 1,151 | 1,155 | 3,506 | 1,610 | 2,061 | ... | |||||
growth rates | ||||||||||||
Total Revenue Growth | % | ... | ... | 11.4 | -5.33 | 37.3 | 8.43 | -1.10 | ||||
Operating Cost Growth | % | ... | ... | 3.03 | 4.22 | 5.80 | 34.8 | -31.3 | ||||
EBITDA Growth | % | ... | ... | 44.9 | -20.7 | 17.5 | -4.30 | 6.39 | ||||
EBIT Growth | % | ... | ... | 80.5 | -30.7 | 28.0 | -11.1 | 9.49 | ||||
Pre-Tax Profit Growth | % | ... | ... | 69.7 | -21.2 | 44.1 | -24.6 | 5.14 | ||||
Net Profit Growth | % | ... | ... | 75.5 | -11.3 | 63.6 | -26.1 | 9.17 | ||||
ratios | ||||||||||||
ROE | % | ... | 9.77 | 7.83 | 12.4 | 8.81 | 9.31 | |||||
ROCE | % | ... | ... | 7.76 | 6.64 | 10.6 | 7.64 | 7.94 | ||||
Gross Margin | % | ... | 66.6 | 63.2 | 51.4 | 54.1 | 46.8 | |||||
EBITDA Margin | % | ... | 38.2 | 32.0 | 27.4 | 24.2 | 26.0 | |||||
EBIT Margin | % | ... | 26.0 | 19.0 | 17.7 | 14.6 | 16.1 | |||||
Net Margin | % | ... | 15.6 | 14.6 | 17.4 | 11.9 | 13.1 | |||||
Payout Ratio | % | ... | 34.1 | 38.6 | 71.7 | 44.5 | 52.2 | ... | ||||
Cost of Financing | % | ... | ... | 7.11 | 11.3 | 13.3 | -12.6 | -3.88 | ||||
Net Debt/EBITDA | ... | -0.325 | -0.002 | -0.261 | -0.181 | -0.189 |
balance sheet | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | ||||||||||||
Non-Current Assets | PLN mil | ... | 41,964 | 44,137 | 44,445 | 45,406 | 48,239 | |||||
Property, Plant & Equipment | PLN mil | ... | 38,946 | 41,442 | 42,975 | 43,738 | 46,127 | |||||
Intangible Assets | PLN mil | ... | 153 | 203 | 217 | 513 | 718 | |||||
Goodwill | PLN mil | ... | ... | ... | ... | ... | ... | ... | 188 | 289 | ||
Current Assets | PLN mil | ... | 12,483 | 9,743 | 14,318 | 11,297 | 13,013 | |||||
Inventories | PLN mil | ... | 1,271 | 1,091 | 1,305 | 2,200 | 1,684 | |||||
Receivables | PLN mil | ... | 2,059 | 1,619 | 1,768 | 1,895 | 2,192 | |||||
Cash & Cash Equivalents | PLN mil | ... | 7,713 | 2,730 | 4,052 | 4,800 | 5,961 | |||||
Total Assets | PLN mil | ... | 54,448 | 53,880 | 58,763 | 56,703 | 61,252 | |||||
Shareholders' Equity | PLN mil | ... | 38,850 | 37,555 | 41,114 | 41,011 | 43,808 | |||||
Of Which Minority Interest | PLN mil | ... | 7,681 | 596 | 414 | 294 | 268 | |||||
Liabilities | PLN mil | ... | 15,598 | 16,325 | 17,649 | 15,692 | 17,444 | |||||
Non-Current Liabilities | PLN mil | ... | 9,762 | 7,472 | 7,276 | 8,769 | 9,922 | |||||
Long-Term Debt | PLN mil | ... | 4,057 | 1,804 | 1,341 | 1,107 | 2,005 | |||||
Deferred Tax Liabilities | PLN mil | ... | ... | ... | ... | ... | ... | ... | 1,547 | 1,702 | ||
Current Liabilities | PLN mil | ... | 5,836 | 8,854 | 10,373 | 7,217 | 7,790 | |||||
Short-Term Debt | PLN mil | ... | 971 | 915 | 698 | 2,358 | 2,472 | |||||
Trade Payables | PLN mil | ... | 1,083 | 980 | 1,117 | 1,202 | 935 | |||||
Equity And Liabilities | PLN mil | ... | 54,448 | 53,880 | 58,763 | 56,703 | 61,252 | |||||
growth rates | ||||||||||||
Total Asset Growth | % | ... | ... | 15.4 | -1.04 | 9.06 | -3.51 | 8.02 | ||||
Shareholders' Equity Growth | % | ... | ... | 28.7 | -3.33 | 9.48 | -0.249 | 6.82 | ||||
Net Debt Growth | % | ... | ... | -150 | -99.6 | 18,139 | -33.7 | 11.2 | ||||
Total Debt Growth | % | ... | ... | -33.1 | -45.9 | -25.0 | 69.9 | 29.2 | ||||
ratios | ||||||||||||
Total Debt | PLN mil | ... | 5,028 | 2,719 | 2,039 | 3,465 | 4,477 | |||||
Net Debt | PLN mil | ... | -2,685 | -11.0 | -2,013 | -1,335 | -1,484 | |||||
Working Capital | PLN mil | ... | 2,248 | 1,729 | 1,956 | 2,893 | 2,941 | |||||
Capital Employed | PLN mil | ... | 44,212 | 45,866 | 46,401 | 48,299 | 51,180 | |||||
Net Debt/Equity | ... | -0.069 | < -0.001 | -0.049 | -0.033 | -0.034 | ||||||
Cost of Financing | % | ... | ... | 7.11 | 11.3 | 13.3 | -12.6 | -3.88 |
cash flow | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | ||||||||||||
Net Profit | PLN mil | ... | 3,371 | 2,990 | 4,893 | 3,616 | 3,948 | |||||
Depreciation | PLN mil | ... | 2,639 | 2,655 | 2,711 | 2,932 | 2,982 | |||||
Non-Cash Items | PLN mil | ... | ... | 1,676 | 421 | -276 | 1,799 | 1,059 | ||||
Change in Working Capital | PLN mil | ... | ... | -339 | 519 | -227 | -937 | -48.3 | ||||
Total Cash From Operations | PLN mil | ... | 7,346 | 6,585 | 7,100 | 7,411 | 7,941 | |||||
Capital Expenditures | PLN mil | ... | -4,022 | -4,522 | -4,519 | -4,967 | -4,619 | |||||
Other Investments | PLN mil | ... | -4.51 | -3,081 | 961 | 2,448 | -1,098 | |||||
Total Cash From Investing | PLN mil | ... | -4,027 | -7,604 | -3,558 | -2,519 | -5,717 | |||||
Dividends Paid | PLN mil | -1,151 | -1,155 | -3,506 | -1,610 | -2,061 | ... | |||||
Issuance Of Debt | PLN mil | ... | ... | -2,484 | -2,308 | -680 | 1,426 | 1,012 | ||||
Total Cash From Financing | PLN mil | ... | 2,249 | -3,950 | -2,239 | -4,143 | -1,066 | |||||
Net Change In Cash | PLN mil | ... | 5,569 | -4,969 | 1,304 | 749 | 1,158 | |||||
ratios | ||||||||||||
Days Sales Outstanding | days | ... | 34.8 | 28.9 | 23.0 | 22.7 | 26.5 | |||||
Days Sales Of Inventory | days | ... | 64.2 | 52.9 | 34.9 | 57.4 | 38.3 | |||||
Days Payable Outstanding | days | ... | 54.7 | 47.5 | 29.9 | 31.3 | 21.3 | |||||
Cash Conversion Cycle | days | ... | 44.3 | 34.2 | 28.0 | 48.7 | 43.6 | |||||
Cash Earnings | PLN mil | ... | 6,009 | 5,645 | 7,603 | 6,549 | 6,930 | |||||
Cash Earnings Per Share | PLN | ... | 3.97 | 3.18 | 4.07 | 3.50 | 3.71 | |||||
Price/Cash Earnings (P/CE) | ... | ... | ... | ... | 6.17 | 7.30 | 5.09 | 5.20 | 4.39 | |||
Free Cash Flow | PLN mil | ... | 3,319 | -1,019 | 3,543 | 4,892 | 2,224 | |||||
Free Cash Flow Yield | % | ... | ... | ... | ... | 8.23 | -2.43 | 10.6 | 13.7 | 6.97 |
other data | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | ||||||||||||
ROA | % | ... | 6.63 | 5.52 | 8.69 | 6.26 | 6.69 | |||||
Gross Margin | % | ... | 66.6 | 63.2 | 51.4 | 54.1 | 46.8 | |||||
Employees | ... | ... | ... | 46,357 | 46,091 | 44,317 | 41,277 | 41,195 | ||||
Cost Per Employee | USD per month | ... | ... | ... | 2,230 | 2,439 | 2,736 | 3,007 | 2,769 | |||
Cost Per Employee (Local Currency) | PLN per month | ... | ... | ... | 6,949 | 7,361 | 8,112 | 9,785 | 8,751 | |||
Staff Cost (As % Of Total Cost) | % | ... | 24.2 | 24.6 | 18.7 | 18.6 | 17.1 | |||||
Effective Tax Rate | % | ... | 19.4 | 15.7 | 19.4 | 21.0 | 18.1 | |||||
Enterprise Value (EV) | USD mil | ... | ... | ... | ... | 12,012 | 13,920 | 10,656 | 10,574 | 9,608 | ||
EV/EBITDA | ... | ... | ... | ... | 4.53 | 6.41 | 4.10 | 4.67 | 3.87 | |||
EV/Capital Employed | ... | ... | ... | ... | 0.778 | 0.898 | 0.791 | 0.677 | 0.566 | |||
EV/Sales | ... | ... | ... | ... | 1.73 | 2.05 | 1.12 | 1.13 | 1.01 | |||
EV/EBIT | ... | ... | ... | ... | 6.65 | 10.8 | 6.33 | 7.76 | 6.25 | |||
Domestic Sales | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | 29,607 | ||
Capital Expenditures (As % of Sales) | % | ... | 18.6 | 22.1 | 16.1 | 16.3 | 15.3 | |||||
Revenues From Abroad | PLN mil | ... | ... | ... | ... | ... | ... | ... | ... | 538 | ||
Revenues From Abroad (As % Of Total) | % | ... | ... | ... | ... | ... | ... | ... | ... | 1.78 | ||
Sales from Conventional Generation | PLN mil | ... | 3,091 | 2,334 | 12,804 | 14,302 | 11,819 | |||||
Sales from Renewables | PLN mil | ... | 423 | 475 | 512 | 553 | 636 | |||||
Sales from Wholesale | PLN mil | ... | 5,488 | 4,739 | 762 | 1,197 | 2,683 | ... | ||||
Sales from Distribution | PLN mil | ... | ... | 365 | 671 | 885 | 1,229 | 1,421 | ||||
Sales from Retail | PLN mil | ... | 11,422 | 11,498 | 12,185 | 12,421 | 12,774 | ... | ||||
EBIT from Conventional Generation | PLN mil | ... | 4,026 | 2,925 | 2,989 | 2,013 | 1,971 | |||||
EBIT from Renewables | PLN mil | ... | 77.6 | 135 | 87.0 | 103 | 188 | |||||
EBIT from Wholesale | PLN mil | ... | 439 | 200 | 181 | 555 | 965 | ... | ||||
EBIT from Distribution | PLN mil | ... | 263 | 534 | 705 | 1,029 | 1,221 | |||||
EBIT from Retail | PLN mil | ... | ... | 398 | 205 | 124 | 219 | 403 | ... | |||
Production of Hydro Power (GWh) | GWh | ... | ... | ... | 600 | 590 | 440 | 450 | 490 | |||
Production of Lignite-fired Power (GWh) | GWh | ... | ... | ... | 35,900 | 35,310 | 38,690 | 40,340 | 41,360 | |||
Production of Hard Coal-fired Power (GWh) | GWh | ... | ... | ... | 13,100 | 12,940 | 13,290 | 11,620 | 11,570 | |||
Production of Coal-fired Heat & Power (GWh) | GWh | ... | ... | ... | 1,500 | 1,380 | 1,420 | 1,330 | 1,110 | |||
Production of Gas-fired Heat & Power (GWh) | GWh | ... | ... | ... | 2,000 | 1,920 | 2,210 | 2,340 | 1,110 | |||
Production of Pump Storage (GWh) | GWh | ... | ... | ... | 600 | 530 | 400 | 840 | 530 | |||
Production of Wind Power (GWh) | GWh | ... | ... | ... | 100 | 60.0 | 70.0 | 130 | 430 | |||
Production of Energy Total (GWh) | GWh | ... | ... | ... | 53,800 | 52,730 | 56,520 | 57,050 | 57,040 | |||
Production of Renewable Energy (GWh) | GWh | ... | ... | ... | ... | ... | 1,340 | 1,440 | 1,480 | 1,950 | ||
Production of Biomass Energy (GWh) | GWh | ... | ... | ... | ... | ... | 690 | 930 | 1,040 | 1,030 | ||
Sales to End-Users (GWh) | GWh | ... | ... | ... | ... | ... | ... | ... | ... | 36,910 | ||
Sales on the Wholesale Market (GWh) | GWh | ... | ... | ... | ... | ... | ... | ... | ... | 71,370 | ||
Sales of Heat (GJ) | GJ | ... | ... | ... | ... | ... | ... | ... | ... | 19,980 | ||
Lignite Extraction (mt) | Mt | ... | ... | ... | ... | ... | ... | ... | ... | 51.3 |
Get all company financials in excel:
Polska Grupa Energetyczna (PGE Group) is a state-owned power company and the largest power producing company in Poland. PGE was created by the merger of PSE, PGE Energia SA and BOT Górnictwo i Energetyka in 2007. In 2009, the Company shares entered the Warsaw Stock Exchange. PGE Group is a vertically integrated group which also includes two lignite mines, four power plants and ten cogeneration plants, eight distribution system operators, eight retail sales companies, a wholesale trading company as well as companies active in other branches (including the telecommunications industry). Poland's Government held nearly a 62% stake in the PGE Group at the end of 2012. In 2009, PGE announced a plan to build two nuclear power stations in Poland
PGE has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 4.72% a year during that time to total of PLN 8,256 mil in 2015, or 28.9% of sales. That’s compared to 26.9% average margin seen in last five years.
The company netted PLN -3,032 mil in 2015 implying ROE of -7.11% and ROCE of -5.58%. Again, the average figures were 6.33% and 5.48%, respectively when looking at the previous 5 years.
PGE’s net debt amounted to PLN 5,161 mil at the end of 2015, or 0.128 of equity. When compared to EBITDA, net debt was 0.625x, up when compared to average of 0.018x seen in the last 5 years.
PGE stock traded at PLN 12.8 per share at the end of 2015 resulting in a market capitalization of USD 6,130 mil. Over the previous five years, stock price fell by 44.8% or -11.2% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 3.36x and price to earnings (PE) of -7.89x as of 2015.