By Helgi Library - April 2, 2020
Podravka's total assets reached HRK 4,946 mil at the end of 2015, up 41% compared to the previous year. Current as...
By Helgi Library - April 2, 2020
Podravka's total assets reached HRK 4,946 mil at the end of 2015, up 41% compared to the previous year. Current as...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | HRK mil | 3,501 | 3,412 | 3,986 |
Gross Profit | HRK mil | 1,477 | 1,444 | 1,517 |
EBITDA | HRK mil | 349 | 314 | 457 |
EBIT | HRK mil | 187 | 179 | 308 |
Financing Cost | HRK mil | 61.2 | 51.3 | 58.2 |
Pre-Tax Profit | HRK mil | 126 | 128 | 242 |
Net Profit | HRK mil | 123 | 116 | 398 |
Dividends | HRK mil | 0 | 0 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | HRK mil | 3,458 | 3,509 | 4,946 |
Non-Current Assets | HRK mil | 1,518 | 1,531 | 2,498 |
Current Assets | HRK mil | 1,940 | 1,978 | 2,447 |
Working Capital | HRK mil | 1,121 | 1,095 | 1,354 |
Shareholders' Equity | HRK mil | 1,657 | 1,749 | 2,751 |
Liabilities | HRK mil | 1,801 | 1,760 | 2,195 |
Total Debt | HRK mil | 1,066 | 1,077 | 1,219 |
Net Debt | HRK mil | 887 | 857 | 926 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 7.53 | 6.79 | 17.7 |
ROCE | % | 4.39 | 4.39 | 12.3 |
Gross Margin | % | 42.2 | 42.3 | 38.1 |
EBITDA Margin | % | 9.96 | 9.19 | 11.5 |
EBIT Margin | % | 5.34 | 5.24 | 7.74 |
Net Margin | % | 3.50 | 3.39 | 9.99 |
Net Debt/EBITDA | 2.54 | 2.73 | 2.03 | |
Net Debt/Equity | 0.535 | 0.490 | 0.337 | |
Cost of Financing | % | 5.41 | 4.79 | 5.07 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 244 | 242 | 281 |
Enterprise Value (EV) | USD mil | 404 | 377 | 428 |
Number Of Shares | mil | 5.29 | 5.25 | 5.29 |
Share Price | HRK | 255 | 292 | 337 |
EV/EBITDA | 6.62 | 7.13 | 5.55 | |
EV/Sales | 0.659 | 0.656 | 0.636 | |
Price/Earnings (P/E) | 11.0 | 13.3 | 4.48 | |
Price/Book Value (P/BV) | 0.813 | 0.877 | 0.648 | |
Dividend Yield | % | 0 | 0 | ... |
Get all company financials in excel:
summary | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||||||||
Sales | HRK mil | 3,587 | 3,522 | 3,625 | 3,483 | 3,501 | |||||||||||
Gross Profit | HRK mil | 1,445 | 1,447 | 1,429 | 1,381 | 1,477 | |||||||||||
EBIT | HRK mil | 165 | 243 | 200 | 137 | 187 | |||||||||||
Net Profit | HRK mil | -288 | 84.2 | 69.3 | 19.1 | 123 | |||||||||||
ROE | % | -16.0 | 5.16 | 4.16 | 1.16 | 7.53 | |||||||||||
EBIT Margin | % | 4.61 | 6.89 | 5.53 | 3.92 | 5.34 | |||||||||||
Net Margin | % | -8.03 | 2.39 | 1.91 | 0.550 | 3.50 | |||||||||||
balance sheet | |||||||||||||||||
Total Assets | HRK mil | 4,137 | 4,008 | 3,855 | 3,618 | 3,458 | |||||||||||
Non-Current Assets | HRK mil | 2,135 | 2,065 | 1,950 | 1,786 | 1,518 | |||||||||||
Current Assets | HRK mil | 2,001 | 1,943 | 1,905 | 1,897 | 1,940 | |||||||||||
Shareholders' Equity | HRK mil | 1,632 | 1,635 | 1,696 | 1,596 | 1,657 | |||||||||||
Liabilities | HRK mil | 2,505 | 2,373 | 2,159 | 2,022 | 1,801 | |||||||||||
Non-Current Liabilities | HRK mil | 826 | 967 | 939 | 780 | 662 | |||||||||||
Current Liabilities | HRK mil | 1,679 | 1,406 | 1,220 | 1,210 | 1,139 | |||||||||||
Net Debt/EBITDA | 4.50 | 3.42 | 3.46 | 3.72 | 2.54 | ||||||||||||
Net Debt/Equity | 0.888 | 0.832 | 0.730 | 0.677 | 0.535 | ||||||||||||
Cost of Financing | % | ... | 5.82 | 6.15 | 6.91 | 5.67 | 5.41 | ||||||||||
cash flow | |||||||||||||||||
Total Cash From Operations | HRK mil | ... | 183 | 206 | 163 | 248 | 292 | ||||||||||
Total Cash From Investing | HRK mil | ... | 54.1 | -71.0 | -13.6 | -84.3 | -95.6 | ||||||||||
Total Cash From Financing | HRK mil | ... | -511 | -128 | -155 | -192 | -135 | ||||||||||
Net Change In Cash | HRK mil | ... | -274 | 7.09 | -6.40 | -27.8 | 61.3 | ||||||||||
valuation | |||||||||||||||||
Market Capitalisation | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 214 | 220 | 244 | ||
Number Of Shares | mil | 5.42 | 5.42 | 5.42 | 5.24 | 5.29 | |||||||||||
Share Price | HRK | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 230 | 240 | 255 | ||
Earnings Per Share (EPS) | HRK | -53.1 | 15.5 | 12.8 | 3.65 | 23.2 | |||||||||||
Book Value Per Share | HRK | 301 | 302 | 313 | 304 | 313 | |||||||||||
Dividend Per Share | HRK | ... | ... | ... | 0 | 0 | 0.265 | 0 | 0 | ... | |||||||
Price/Earnings (P/E) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 18.0 | 65.7 | 11.0 | |||
Price/Book Value (P/BV) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.736 | 0.789 | 0.813 | |||
Dividend Yield | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.115 | 0 | 0 | ... | |
Earnings Per Share Growth | % | ... | -732 | -129 | -17.8 | -71.4 | 534 | ||||||||||
Book Value Per Share Growth | % | ... | -18.4 | 0.171 | 3.73 | -2.71 | 2.93 |
income statement | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | |||||||||||||||||
Sales | HRK mil | 3,587 | 3,522 | 3,625 | 3,483 | 3,501 | |||||||||||
Cost of Goods & Services | HRK mil | 2,142 | 2,075 | 2,197 | 2,102 | 2,024 | |||||||||||
Gross Profit | HRK mil | 1,445 | 1,447 | 1,429 | 1,381 | 1,477 | |||||||||||
EBITDA | HRK mil | 322 | 398 | 358 | 290 | 349 | |||||||||||
Depreciation | HRK mil | 157 | 155 | 157 | 154 | 162 | |||||||||||
EBIT | HRK mil | 165 | 243 | 200 | 137 | 187 | |||||||||||
Financing Cost | HRK mil | 98.0 | 95.5 | 100 | 73.2 | 61.2 | |||||||||||
Extraordinary Cost | HRK mil | 340 | 37.8 | 7.13 | 0 | 0 | |||||||||||
Pre-Tax Profit | HRK mil | -272 | 109 | 93.2 | 63.4 | 126 | |||||||||||
Tax | HRK mil | 15.5 | 25.3 | 23.7 | 45.6 | 1.45 | |||||||||||
Minorities | HRK mil | 0.184 | -0.161 | 0.148 | -1.35 | 1.78 | |||||||||||
Net Profit | HRK mil | -288 | 84.2 | 69.3 | 19.1 | 123 | |||||||||||
Dividends | HRK mil | ... | ... | ... | 0 | 0 | 1.44 | 0 | 0 | ... | |||||||
growth rates | |||||||||||||||||
Total Revenue Growth | % | ... | -1.99 | -1.81 | 2.92 | -3.93 | 0.529 | ||||||||||
EBITDA Growth | % | ... | 16.4 | 23.7 | -10.1 | -18.9 | 20.2 | ||||||||||
EBIT Growth | % | ... | 42.0 | 46.8 | -17.5 | -31.8 | 36.9 | ||||||||||
Pre-Tax Profit Growth | % | ... | -601 | -140 | -14.8 | -32.0 | 98.5 | ||||||||||
Net Profit Growth | % | ... | -744 | -129 | -17.8 | -72.4 | 540 | ||||||||||
ratios | |||||||||||||||||
ROE | % | -16.0 | 5.16 | 4.16 | 1.16 | 7.53 | |||||||||||
ROCE | % | ... | -8.53 | 2.71 | 2.38 | 0.654 | 4.39 | ||||||||||
Gross Margin | % | 40.3 | 41.1 | 39.4 | 39.6 | 42.2 | |||||||||||
EBITDA Margin | % | 8.97 | 11.3 | 9.87 | 8.33 | 9.96 | |||||||||||
EBIT Margin | % | 4.61 | 6.89 | 5.53 | 3.92 | 5.34 | |||||||||||
Net Margin | % | -8.03 | 2.39 | 1.91 | 0.550 | 3.50 | |||||||||||
Payout Ratio | % | ... | ... | ... | 0 | 0 | 2.07 | 0 | 0 | ... | |||||||
Cost of Financing | % | ... | 5.82 | 6.15 | 6.91 | 5.67 | 5.41 | ||||||||||
Net Debt/EBITDA | 4.50 | 3.42 | 3.46 | 3.72 | 2.54 |
balance sheet | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | |||||||||||||||||
Non-Current Assets | HRK mil | 2,135 | 2,065 | 1,950 | 1,786 | 1,518 | |||||||||||
Property, Plant & Equipment | HRK mil | 1,712 | 1,643 | 1,520 | 1,401 | 1,218 | |||||||||||
Intangible Assets | HRK mil | 42.9 | 352 | 271 | 280 | 244 | |||||||||||
Current Assets | HRK mil | 2,001 | 1,943 | 1,905 | 1,897 | 1,940 | |||||||||||
Inventories | HRK mil | 647 | 692 | 701 | 631 | 573 | |||||||||||
Receivables | HRK mil | 1,064 | 946 | 973 | 1,067 | 1,016 | |||||||||||
Cash & Cash Equivalents | HRK mil | 145 | 152 | 146 | 118 | 179 | |||||||||||
Total Assets | HRK mil | 4,137 | 4,008 | 3,855 | 3,618 | 3,458 | |||||||||||
Shareholders' Equity | HRK mil | 1,632 | 1,635 | 1,696 | 1,596 | 1,657 | |||||||||||
Of Which Minority Interest | HRK mil | 34.4 | 34.3 | 34.8 | 32.0 | 34.0 | |||||||||||
Liabilities | HRK mil | 2,505 | 2,373 | 2,159 | 2,022 | 1,801 | |||||||||||
Non-Current Liabilities | HRK mil | 826 | 967 | 939 | 780 | 662 | |||||||||||
Long-Term Debt | HRK mil | 789 | 930 | 898 | 727 | 573 | |||||||||||
Deferred Tax Liabilities | HRK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6.30 | 5.58 | ||
Current Liabilities | HRK mil | 1,679 | 1,406 | 1,220 | 1,210 | 1,139 | |||||||||||
Short-Term Debt | HRK mil | 805 | 582 | 486 | 471 | 493 | |||||||||||
Trade Payables | HRK mil | 534 | 801 | 711 | 546 | 468 | |||||||||||
Equity And Liabilities | HRK mil | 4,137 | 4,008 | 3,855 | 3,618 | 3,458 | |||||||||||
growth rates | |||||||||||||||||
Total Asset Growth | % | ... | -10.8 | -3.11 | -3.83 | -6.15 | -4.41 | ||||||||||
Shareholders' Equity Growth | % | ... | -16.9 | 0.171 | 3.73 | -5.90 | 3.86 | ||||||||||
Net Debt Growth | % | ... | -3.67 | -6.18 | -8.97 | -12.7 | -17.9 | ||||||||||
Total Debt Growth | % | ... | -10.2 | -5.18 | -8.49 | -13.4 | -11.0 | ||||||||||
ratios | |||||||||||||||||
Total Debt | HRK mil | 1,594 | 1,512 | 1,383 | 1,198 | 1,066 | |||||||||||
Net Debt | HRK mil | 1,449 | 1,359 | 1,237 | 1,080 | 887 | |||||||||||
Working Capital | HRK mil | 1,177 | 838 | 963 | 1,152 | 1,121 | |||||||||||
Capital Employed | HRK mil | 3,312 | 2,903 | 2,912 | 2,938 | 2,639 | |||||||||||
Net Debt/Equity | 0.888 | 0.832 | 0.730 | 0.677 | 0.535 | ||||||||||||
Cost of Financing | % | ... | 5.82 | 6.15 | 6.91 | 5.67 | 5.41 |
cash flow | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | |||||||||||||||||
Net Profit | HRK mil | -288 | 84.2 | 69.3 | 19.1 | 123 | |||||||||||
Depreciation | HRK mil | 157 | 155 | 157 | 154 | 162 | |||||||||||
Non-Cash Items | HRK mil | ... | 326 | -372 | 60.8 | 265 | -23.3 | ||||||||||
Change in Working Capital | HRK mil | ... | -11.4 | 339 | -125 | -189 | 30.7 | ||||||||||
Total Cash From Operations | HRK mil | ... | 183 | 206 | 163 | 248 | 292 | ||||||||||
Capital Expenditures | HRK mil | ... | -142 | -91.1 | -102 | -94.7 | -96.4 | ||||||||||
Other Investments | HRK mil | ... | 196 | 20.1 | 88.6 | 10.4 | 0.860 | ||||||||||
Total Cash From Investing | HRK mil | ... | 54.1 | -71.0 | -13.6 | -84.3 | -95.6 | ||||||||||
Dividends Paid | HRK mil | ... | ... | ... | 0 | 0 | -1.44 | 0 | 0 | ... | |||||||
Issuance Of Debt | HRK mil | ... | -181 | -82.5 | -128 | -185 | -132 | ||||||||||
Total Cash From Financing | HRK mil | ... | -511 | -128 | -155 | -192 | -135 | ||||||||||
Net Change In Cash | HRK mil | ... | -274 | 7.09 | -6.40 | -27.8 | 61.3 | ||||||||||
ratios | |||||||||||||||||
Days Sales Outstanding | days | 108 | 98.1 | 98.0 | 112 | 106 | |||||||||||
Days Sales Of Inventory | days | 110 | 122 | 116 | 110 | 103 | |||||||||||
Days Payable Outstanding | days | 91.0 | 141 | 118 | 94.9 | 84.3 | |||||||||||
Cash Conversion Cycle | days | 127 | 79.0 | 96.3 | 127 | 125 | |||||||||||
Cash Earnings | HRK mil | -132 | 240 | 227 | 173 | 284 | |||||||||||
Cash Earnings Per Share | HRK | -24.3 | 44.2 | 41.8 | 33.0 | 53.8 | |||||||||||
Price/Cash Earnings (P/CE) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 5.50 | 7.28 | 4.74 | |||
Free Cash Flow | HRK mil | ... | 237 | 135 | 149 | 164 | 196 | ||||||||||
Free Cash Flow Yield | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 13.0 | 12.8 | 14.1 |
other data | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | |||||||||||||||||
ROA | % | -6.57 | 2.07 | 1.76 | 0.512 | 3.46 | |||||||||||
Gross Margin | % | 40.3 | 41.1 | 39.4 | 39.6 | 42.2 | |||||||||||
Effective Tax Rate | % | -5.68 | 23.1 | 25.5 | 71.9 | 1.15 | |||||||||||
Enterprise Value (EV) | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 427 | 408 | 404 | ||
EV/EBITDA | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6.39 | 8.22 | 6.62 | |||
EV/Capital Employed | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.853 | 0.796 | 0.847 | |||
EV/Sales | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.630 | 0.685 | 0.659 | |||
EV/EBIT | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 11.4 | 17.5 | 12.3 | |||
Capital Expenditures (As % of Sales) | % | ... | 3.95 | 2.59 | 2.82 | 2.72 | 2.75 |
Get all company financials in excel:
Podravka dd is a Croatia-based food company known for its product Vegeta. The Company is structured in three segments: food, beverages and pharmaceuticals. It's offer includes the production of universal food seasoning products under the Vegeta and Podravka brands, as well as products under such brands as Lino (dehydrated baby food), Dolcela (sweets), Kviki (snacks), Cokolino (chocolate cereals and spread), Studena (spring water), Lero (multivitamin drink), Eva (tinned fish and fish products), Talianetta, Fini-Mini, Lero, Warzywko, Coolinarika and others. Podravka dd also produces and markets fruit and vegetable products, as well as tea and condiments. The Company is based in Koprivnica, Croatia.
Podravka has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 2.79% a year during that time to total of HRK 457 mil in 2015, or 11.5% of sales. That’s compared to 9.76% average margin seen in last five years.
The company netted HRK 398 mil in 2015 implying ROE of 17.7% and ROCE of 12.3%. Again, the average figures were 7.47% and 4.82%, respectively when looking at the previous 5 years.
Podravka’s net debt amounted to HRK 926 mil at the end of 2015, or 0.337 of equity. When compared to EBITDA, net debt was 2.03x, down when compared to average of 2.90x seen in the last 5 years.
Podravka stock traded at HRK 337 per share at the end of 2015 resulting in a market capitalization of USD 281 mil. Over the previous five years, stock price grew by 0% or % a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 5.55x and price to earnings (PE) of 4.48x as of 2015.