| Profit Statement | 2012 | 2013 | 2014 | |
| Sales | CZK mil | 2,349 | 1,908 | 2,328 |
| Gross Profit | CZK mil | 611 | 449 | 320 |
| EBITDA | CZK mil | 191 | 95.6 | 40.4 |
| EBIT | CZK mil | 169 | 78.1 | 26.9 |
| Financing Cost | CZK mil | 9.87 | -3.13 | -17.3 |
| Pre-Tax Profit | CZK mil | 161 | 81.2 | 44.3 |
| Net Profit | CZK mil | 117 | 64.5 | 40.9 |
| Dividends | CZK mil | -63.3 | -102 | ... |
| Balance Sheet | 2012 | 2013 | 2014 | |
| Total Assets | CZK mil | 1,864 | 1,517 | 1,586 |
| Non-Current Assets | CZK mil | 306 | 286 | 284 |
| Current Assets | CZK mil | 1,547 | 1,206 | 1,267 |
| Working Capital | CZK mil | 324 | 354 | 321 |
| Shareholders' Equity | CZK mil | 638 | 600 | 576 |
| Liabilities | CZK mil | 1,226 | 918 | 1,010 |
| Ratios | 2012 | 2013 | 2014 | |
| ROE | % | 18.2 | 10.4 | 6.97 |
| ROCE | % | 25.9 | 10.2 | 6.57 |
| Gross Margin | % | 26.0 | 23.5 | 13.7 |
| EBITDA Margin | % | 8.13 | 5.01 | 1.74 |
| EBIT Margin | % | 7.20 | 4.09 | 1.16 |
| Net Margin | % | 4.96 | 3.38 | 1.76 |
| Cash Flow | 2012 | 2013 | 2014 | |
| Total Cash From Operations | CZK mil | 74.5 | 153 | -21.3 |
| Total Cash From Investing | CZK mil | -147 | -8.51 | 6.08 |
| Total Cash From Financing | CZK mil | -122 | -64.6 | -103 |
| Net Change In Cash | CZK mil | -195 | 79.4 | -119 |
| Cash Conversion Cycle | days | 36.7 | 44.5 | 39.4 |
| Cash Earnings | CZK mil | 138 | 81.9 | 54.4 |
| Free Cash Flow | CZK mil | -72.4 | 144 | -15.3 |
Get all company financials in excel:
| summary | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||||
| Sales | CZK mil | 3,074 | 3,485 | 2,659 | 2,349 | 1,908 | ... | |||||
| Gross Profit | CZK mil | 780 | 865 | 688 | 611 | 449 | ... | |||||
| EBIT | CZK mil | 193 | 246 | 208 | 169 | 78.1 | ... | |||||
| Net Profit | CZK mil | 147 | 189 | 191 | 117 | 64.5 | ... | |||||
| ROE | % | 30.8 | 33.8 | 30.6 | 18.2 | 10.4 | ... | |||||
| EBIT Margin | % | 6.29 | 7.05 | 7.82 | 7.20 | 4.09 | ... | |||||
| Net Margin | % | 4.80 | 5.41 | 7.20 | 4.96 | 3.38 | ... | |||||
| Employees | ... | 765 | 781 | 670 | 670 | 510 | ... | |||||
| balance sheet | ||||||||||||
| Total Assets | CZK mil | 1,653 | 1,840 | 1,769 | 1,864 | 1,517 | ... | |||||
| Non-Current Assets | CZK mil | 211 | 188 | 172 | 306 | 286 | ... | |||||
| Current Assets | CZK mil | ... | 1,431 | 1,627 | 1,581 | 1,547 | 1,206 | ... | ||||
| Shareholders' Equity | CZK mil | 505 | 610 | 643 | 638 | 600 | ... | |||||
| Liabilities | CZK mil | 1,149 | 1,231 | 1,127 | 1,226 | 918 | ... | |||||
| Non-Current Liabilities | CZK mil | 121 | 153 | 98.7 | 100 | 135 | ... | |||||
| Current Liabilities | CZK mil | 988 | 816 | 785 | 966 | 666 | ... | |||||
| cash flow | ||||||||||||
| Total Cash From Operations | CZK mil | 429 | 392 | 35.0 | 74.5 | 153 | ... | |||||
| Total Cash From Investing | CZK mil | -29.9 | -9.99 | -19.3 | -147 | -8.51 | ... | |||||
| Total Cash From Financing | CZK mil | -91.8 | -68.6 | -206 | -122 | -64.6 | ... | |||||
| Net Change In Cash | CZK mil | 308 | 314 | -190 | -195 | 79.4 | ... |
| income statement | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||||
| Sales | CZK mil | 3,074 | 3,485 | 2,659 | 2,349 | 1,908 | ... | |||||
| Cost of Goods & Services | CZK mil | 2,294 | 2,620 | 1,970 | 1,738 | 1,460 | ... | |||||
| Gross Profit | CZK mil | 780 | 865 | 688 | 611 | 449 | ... | |||||
| Staff Cost | CZK mil | 496 | 493 | 458 | 390 | 347 | ... | |||||
| Other Cost | CZK mil | 60.9 | 95.3 | -8.18 | 30.4 | 6.30 | ... | |||||
| EBITDA | CZK mil | 224 | 277 | 238 | 191 | 95.6 | ... | |||||
| Depreciation | CZK mil | 30.5 | 31.6 | 30.4 | 21.8 | 17.4 | ... | |||||
| EBIT | CZK mil | 193 | 246 | 208 | 169 | 78.1 | ... | |||||
| Financing Cost | CZK mil | 7.78 | 5.87 | -19.5 | 9.87 | -3.13 | ... | |||||
| Extraordinary Cost | CZK mil | -1.71 | -6.01 | -4.52 | -1.74 | 0 | ... | |||||
| Pre-Tax Profit | CZK mil | 187 | 246 | 232 | 161 | 81.2 | ... | |||||
| Tax | CZK mil | 39.8 | 57.2 | 40.6 | 44.6 | 16.7 | ... | |||||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | ... | |||||
| Net Profit | CZK mil | 147 | 189 | 191 | 117 | 64.5 | ... | |||||
| Dividends | CZK mil | -99.5 | -150 | -122 | -63.3 | -102 | ... | ... | ||||
| growth rates | ||||||||||||
| Total Revenue Growth | % | ... | -0.762 | 13.4 | -23.7 | -11.6 | -18.8 | ... | ||||
| Operating Cost Growth | % | ... | -5.49 | 5.65 | -23.5 | -6.56 | -16.0 | |||||
| EBITDA Growth | % | ... | 82.8 | 23.8 | -14.0 | -19.9 | -50.0 | ... | ||||
| EBIT Growth | % | ... | 107 | 27.0 | -15.3 | -18.6 | -53.9 | ... | ||||
| Pre-Tax Profit Growth | % | ... | 56.9 | 31.2 | -5.57 | -30.6 | -49.6 | ... | ||||
| Net Profit Growth | % | ... | 64.4 | 27.8 | 1.51 | -39.1 | -44.7 | ... | ||||
| ratios | ||||||||||||
| ROE | % | 30.8 | 33.8 | 30.6 | 18.2 | 10.4 | ... | |||||
| ROCE | % | ... | ... | 38.4 | 76.8 | 81.7 | 25.9 | 10.2 | ... | |||
| Gross Margin | % | 25.4 | 24.8 | 25.9 | 26.0 | 23.5 | ... | |||||
| EBITDA Margin | % | 7.28 | 7.95 | 8.97 | 8.13 | 5.01 | ... | |||||
| EBIT Margin | % | 6.29 | 7.05 | 7.82 | 7.20 | 4.09 | ... | |||||
| Net Margin | % | 4.80 | 5.41 | 7.20 | 4.96 | 3.38 | ... | |||||
| Payout Ratio | % | -67.5 | -79.7 | -63.9 | -54.3 | -159 | ... | ... |
| balance sheet | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | ||||||||||||
| Non-Current Assets | CZK mil | 211 | 188 | 172 | 306 | 286 | ... | |||||
| Property, Plant & Equipment | CZK mil | 181 | 159 | 131 | 130 | 127 | ... | |||||
| Intangible Assets | CZK mil | 5.06 | 4.12 | 3.19 | 4.58 | 4.93 | ... | |||||
| Current Assets | CZK mil | ... | 1,431 | 1,627 | 1,581 | 1,547 | 1,206 | ... | ||||
| Inventories | CZK mil | ... | 70.6 | 47.2 | 46.0 | 278 | 105 | ... | ||||
| Receivables | CZK mil | ... | 546 | 494 | 592 | 574 | 750 | ... | ||||
| Cash & Cash Equivalents | CZK mil | ... | 504 | 818 | 628 | 434 | 315 | ... | ||||
| Total Assets | CZK mil | 1,653 | 1,840 | 1,769 | 1,864 | 1,517 | ... | |||||
| Shareholders' Equity | CZK mil | 505 | 610 | 643 | 638 | 600 | ... | |||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ... | |||||
| Liabilities | CZK mil | 1,149 | 1,231 | 1,127 | 1,226 | 918 | ... | |||||
| Non-Current Liabilities | CZK mil | 121 | 153 | 98.7 | 100 | 135 | ... | |||||
| Current Liabilities | CZK mil | 988 | 816 | 785 | 966 | 666 | ... | |||||
| Short-Term Debt | CZK mil | ... | ... | ... | ... | 2.24 | 8.54 | ... | ... | ... | ... | ... |
| Trade Payables | CZK mil | 534 | 533 | 539 | 529 | 500 | ... | |||||
| Provisions | CZK mil | 37.4 | 112 | 111 | 159 | 116 | ... | |||||
| Equity And Liabilities | CZK mil | 1,653 | 1,840 | 1,769 | 1,864 | 1,517 | ... | |||||
| growth rates | ||||||||||||
| Total Asset Growth | % | ... | 14.5 | 11.3 | -3.85 | 5.35 | -18.6 | ... | ||||
| Shareholders' Equity Growth | % | ... | 11.5 | 20.8 | 5.43 | -0.679 | -6.09 | ... | ||||
| ratios | ||||||||||||
| Working Capital | CZK mil | ... | 82.7 | 8.55 | 99.0 | 324 | 354 | ... | ||||
| Capital Employed | CZK mil | ... | 294 | 197 | 271 | 630 | 640 | ... |
| cash flow | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | ||||||||||||
| Net Profit | CZK mil | 147 | 189 | 191 | 117 | 64.5 | ... | |||||
| Depreciation | CZK mil | 30.5 | 31.6 | 30.4 | 21.8 | 17.4 | ... | |||||
| Non-Cash Items | CZK mil | ... | ... | 67.8 | 98.2 | -96.4 | 161 | 101 | ... | |||
| Change in Working Capital | CZK mil | ... | ... | 184 | 74.2 | -90.4 | -225 | -30.2 | ... | |||
| Total Cash From Operations | CZK mil | 429 | 392 | 35.0 | 74.5 | 153 | ... | |||||
| Capital Expenditures | CZK mil | -29.9 | -9.99 | -19.3 | -135 | -8.51 | ... | |||||
| Other Investments | CZK mil | 0 | 0 | 0 | -12.2 | 0 | ... | |||||
| Total Cash From Investing | CZK mil | -29.9 | -9.99 | -19.3 | -147 | -8.51 | ... | |||||
| Dividends Paid | CZK mil | 99.5 | 150 | 122 | 63.3 | 102 | ... | ... | ||||
| Total Cash From Financing | CZK mil | -91.8 | -68.6 | -206 | -122 | -64.6 | ... | |||||
| Net Change In Cash | CZK mil | 308 | 314 | -190 | -195 | 79.4 | ... | |||||
| ratios | ||||||||||||
| Days Sales Outstanding | days | ... | 64.8 | 51.8 | 81.2 | 89.2 | 143 | ... | ||||
| Days Sales Of Inventory | days | ... | 11.2 | 6.57 | 8.52 | 58.5 | 26.1 | ... | ||||
| Days Payable Outstanding | days | 84.9 | 74.3 | 99.8 | 111 | 125 | ... | |||||
| Cash Conversion Cycle | days | ... | -8.89 | -15.9 | -10.0 | 36.7 | 44.5 | ... | ||||
| Cash Earnings | CZK mil | 178 | 220 | 222 | 138 | 81.9 | ... | |||||
| Free Cash Flow | CZK mil | 399 | 382 | 15.7 | -72.4 | 144 | ... |
| other data | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | ||||||||||||
| ROA | % | 9.52 | 10.8 | 10.6 | 6.41 | 3.81 | ... | |||||
| Gross Margin | % | 25.4 | 24.8 | 25.9 | 26.0 | 23.5 | ... | |||||
| Employees | ... | 765 | 781 | 670 | 670 | 510 | ... | |||||
| Cost Per Employee | USD per month | ... | 2,833 | 2,750 | 3,222 | 2,480 | 2,897 | ... | ||||
| Cost Per Employee (Local Currency) | CZK per month | ... | 53,982 | 52,558 | 56,978 | 48,509 | 56,670 | ... | ||||
| Staff Cost (As % Of Total Cost) | % | 17.2 | 15.2 | 18.7 | 17.9 | 18.9 | ... | |||||
| Effective Tax Rate | % | 21.2 | 23.3 | 17.5 | 27.7 | 20.6 | ... | |||||
| Capital Expenditures (As % of Sales) | % | 0.974 | 0.287 | 0.724 | 5.73 | 0.446 | ... |
Get all company financials in excel:
SMP CZ is a Czech Republic-based construction company. The Company provides general contractor, special civil and underground engineering, and construction services. The company focuses especially on realization of transportation, underground, industrial and water management. SMP CZ is a part of VINCI Group. Vinci was established in 1899 and became one of the largest construction companies in the world employing 191,000 people in 100 countries
SMP CZ has been growing its sales by a year on average in the last 5 years. EBITDA has grown by 0% during that time to total of in 2015, or of sales. That’s compared to 5.96% average margin seen in last five years.
The company netted in 2015 implying ROE of and ROCE of . Again, the average figures were 16.5% and 31.1%, respectively when looking at the previous 5 years.
SMP CZ’s net debt amounted to at the end of 2015, or of equity. When compared to EBITDA, net debt was x, up when compared to average of x seen in the last 5 years.
Helgi Library 
