By Helgi Library - April 2, 2020
Strojirenske kovovyrobni druzstvo's total assets reached CZK 506 mil at the end of 2015, up 9.86% compared to the previous year....
By Helgi Library - April 2, 2020
Strojirenske kovovyrobni druzstvo's total assets reached CZK 506 mil at the end of 2015, up 9.86% compared to the previous year....
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | CZK mil | 390 | 510 | 587 |
| Gross Profit | CZK mil | 150 | 164 | 201 |
| EBITDA | CZK mil | 50.2 | 42.9 | 51.3 |
| EBIT | CZK mil | 36.1 | 25.4 | 26.7 |
| Financing Cost | CZK mil | 10.5 | 10.2 | 6.06 |
| Pre-Tax Profit | CZK mil | 25.5 | 15.2 | 20.7 |
| Net Profit | CZK mil | 20.5 | 12.1 | 16.4 |
| Dividends | CZK mil | 0 | 0 | 0 |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 339 | 461 | 506 |
| Non-Current Assets | CZK mil | 142 | 170 | 203 |
| Current Assets | CZK mil | 193 | 288 | 302 |
| Working Capital | CZK mil | 105 | 168 | 136 |
| Shareholders' Equity | CZK mil | 91.2 | 103 | 120 |
| Liabilities | CZK mil | 248 | 358 | 387 |
| Total Debt | CZK mil | 111 | 159 | 175 |
| Net Debt | CZK mil | 102 | 153 | 165 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | 25.4 | 12.4 | 14.7 |
| ROCE | % | 8.75 | 4.13 | 4.83 |
| Gross Margin | % | 38.5 | 32.1 | 34.2 |
| EBITDA Margin | % | 12.9 | 8.41 | 8.75 |
| EBIT Margin | % | 9.23 | 4.98 | 4.55 |
| Net Margin | % | 5.25 | 2.37 | 2.79 |
| Net Debt/EBITDA | 2.02 | 3.57 | 3.21 | |
| Net Debt/Equity | 1.11 | 1.48 | 1.38 | |
| Cost of Financing | % | 11.1 | 7.54 | 3.63 |
| Cash Flow | 2013 | 2014 | 2015 | |
| Cash Conversion Cycle | days | 119 | 152 | 95.7 |
| Cash Earnings | CZK mil | 34.6 | 29.5 | 41.0 |
Get all company financials in excel:
| summary | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | |||||||||
| Sales | CZK mil | 138 | 198 | 248 | 329 | 390 | |||
| Gross Profit | CZK mil | 72.7 | 76.4 | 97.7 | 115 | 150 | |||
| EBIT | CZK mil | 16.3 | 17.8 | 23.8 | 20.8 | 36.1 | |||
| Net Profit | CZK mil | 9.72 | 12.9 | 12.5 | 13.5 | 20.5 | |||
| ROE | % | 36.6 | 34.3 | 24.8 | 21.2 | 25.4 | |||
| EBIT Margin | % | 11.8 | 9.00 | 9.58 | 6.31 | 9.23 | |||
| Net Margin | % | 7.03 | 6.53 | 5.06 | 4.11 | 5.25 | |||
| Employees | 111 | 123 | 150 | 185 | 244 | ||||
| balance sheet | |||||||||
| Total Assets | CZK mil | 99.4 | 154 | 203 | 297 | 339 | |||
| Non-Current Assets | CZK mil | 50.4 | 54.4 | 94.4 | 118 | 142 | |||
| Current Assets | CZK mil | 46.0 | 95.6 | 102 | 174 | 193 | |||
| Shareholders' Equity | CZK mil | 31.3 | 44.2 | 57.1 | 70.7 | 91.2 | |||
| Liabilities | CZK mil | 68.1 | 110 | 145 | 227 | 248 | |||
| Non-Current Liabilities | CZK mil | 2.34 | 2.13 | 2.30 | 2.76 | 2.60 | |||
| Current Liabilities | CZK mil | 39.9 | 72.8 | 91.7 | 140 | 129 | |||
| Net Debt/EBITDA | 0.483 | 0.822 | 1.09 | 2.37 | 2.02 | ||||
| Net Debt/Equity | 0.410 | 0.495 | 0.627 | 1.02 | 1.11 | ||||
| Cost of Financing | % | ... | 12.0 | 6.25 | 19.5 | 5.55 | 11.1 |
| income statement | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | |||||||||
| Sales | CZK mil | 138 | 198 | 248 | 329 | 390 | |||
| Cost of Goods & Services | CZK mil | 65.5 | 122 | 150 | 214 | 240 | |||
| Gross Profit | CZK mil | 72.7 | 76.4 | 97.7 | 115 | 150 | |||
| Staff Cost | CZK mil | 43.7 | 55.0 | 67.6 | 82.5 | 101 | |||
| Other Cost | CZK mil | 2.43 | -5.20 | -2.62 | 2.66 | -0.874 | |||
| EBITDA | CZK mil | 26.6 | 26.6 | 32.7 | 30.3 | 50.2 | |||
| Depreciation | CZK mil | 10.3 | 8.76 | 8.94 | 9.52 | 14.1 | |||
| EBIT | CZK mil | 16.3 | 17.8 | 23.8 | 20.8 | 36.1 | |||
| Financing Cost | CZK mil | 3.43 | 1.73 | 7.93 | 3.57 | 10.5 | |||
| Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | |||
| Pre-Tax Profit | CZK mil | 12.9 | 16.1 | 15.8 | 17.2 | 25.5 | |||
| Tax | CZK mil | 3.14 | 3.16 | 3.31 | 3.70 | 4.99 | |||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | |||
| Net Profit | CZK mil | 9.72 | 12.9 | 12.5 | 13.5 | 20.5 | |||
| Dividends | CZK mil | 0 | 0 | 0 | 0 | 0 | |||
| growth rates | |||||||||
| Total Revenue Growth | % | ... | -16.7 | 43.3 | 25.2 | 32.8 | 18.5 | ||
| Operating Cost Growth | % | ... | -5.52 | 7.98 | 30.4 | 31.0 | 17.7 | ||
| EBITDA Growth | % | ... | 81.4 | 0.124 | 23.0 | -7.30 | 65.5 | ||
| EBIT Growth | % | ... | 183 | 9.45 | 33.3 | -12.5 | 73.3 | ||
| Pre-Tax Profit Growth | % | ... | 348 | 25.2 | -1.58 | 8.71 | 48.0 | ||
| Net Profit Growth | % | ... | 454 | 33.2 | -3.07 | 7.85 | 51.6 | ||
| ratios | |||||||||
| ROE | % | 36.6 | 34.3 | 24.8 | 21.2 | 25.4 | |||
| ROCE | % | ... | 15.3 | 17.1 | 10.4 | 7.53 | 8.75 | ||
| Gross Margin | % | 52.6 | 38.6 | 39.4 | 35.0 | 38.5 | |||
| EBITDA Margin | % | 19.2 | 13.4 | 13.2 | 9.21 | 12.9 | |||
| EBIT Margin | % | 11.8 | 9.00 | 9.58 | 6.31 | 9.23 | |||
| Net Margin | % | 7.03 | 6.53 | 5.06 | 4.11 | 5.25 | |||
| Payout Ratio | % | 0 | 0 | 0 | 0 | 0 | |||
| Cost of Financing | % | ... | 12.0 | 6.25 | 19.5 | 5.55 | 11.1 | ||
| Net Debt/EBITDA | 0.483 | 0.822 | 1.09 | 2.37 | 2.02 |
| balance sheet | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | |||||||||
| Non-Current Assets | CZK mil | 50.4 | 54.4 | 94.4 | 118 | 142 | |||
| Property, Plant & Equipment | CZK mil | 49.5 | 53.0 | 91.9 | 116 | 137 | |||
| Intangible Assets | CZK mil | 0.968 | 1.32 | 2.48 | 2.46 | 4.80 | |||
| Current Assets | CZK mil | 46.0 | 95.6 | 102 | 174 | 193 | |||
| Inventories | CZK mil | 8.43 | 38.1 | 48.9 | 106 | 103 | |||
| Receivables | CZK mil | 0 | 33.7 | 24.2 | 42.5 | 67.7 | |||
| Cash & Cash Equivalents | CZK mil | 10.3 | 10.3 | 13.3 | 7.84 | 9.49 | |||
| Total Assets | CZK mil | 99.4 | 154 | 203 | 297 | 339 | |||
| Shareholders' Equity | CZK mil | 31.3 | 44.2 | 57.1 | 70.7 | 91.2 | |||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | |||
| Liabilities | CZK mil | 68.1 | 110 | 145 | 227 | 248 | |||
| Non-Current Liabilities | CZK mil | 2.34 | 2.13 | 2.30 | 2.76 | 2.60 | |||
| Long-Term Debt | CZK mil | 8.40 | 4.65 | 27.7 | 27.5 | 47.2 | |||
| Deferred Tax Liabilities | CZK mil | 2.34 | 2.13 | 2.30 | 2.76 | 2.60 | |||
| Current Liabilities | CZK mil | 39.9 | 72.8 | 91.7 | 140 | 129 | |||
| Short-Term Debt | CZK mil | 14.8 | 27.5 | 21.4 | 52.3 | 63.8 | |||
| Trade Payables | CZK mil | 12.5 | 21.3 | 30.2 | 45.2 | 66.6 | |||
| Provisions | CZK mil | 0.730 | 1.38 | 0.203 | 2.30 | 3.95 | |||
| Equity And Liabilities | CZK mil | 99.4 | 154 | 203 | 297 | 339 | |||
| growth rates | |||||||||
| Total Asset Growth | % | ... | -31.3 | 55.3 | 31.3 | 46.8 | 14.0 | ||
| Shareholders' Equity Growth | % | ... | 43.1 | 41.4 | 29.3 | 23.7 | 29.0 | ||
| Net Debt Growth | % | ... | -58.2 | 70.4 | 63.7 | 101 | 41.2 | ||
| Total Debt Growth | % | ... | -31.6 | 39.0 | 52.6 | 62.4 | 39.3 | ||
| ratios | |||||||||
| Total Debt | CZK mil | 23.2 | 32.2 | 49.1 | 79.7 | 111 | |||
| Net Debt | CZK mil | 12.8 | 21.9 | 35.8 | 71.9 | 102 | |||
| Working Capital | CZK mil | -4.11 | 50.5 | 42.9 | 103 | 105 | |||
| Capital Employed | CZK mil | 46.3 | 105 | 137 | 222 | 247 | |||
| Net Debt/Equity | 0.410 | 0.495 | 0.627 | 1.02 | 1.11 | ||||
| Cost of Financing | % | ... | 12.0 | 6.25 | 19.5 | 5.55 | 11.1 |
| cash flow | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | |||||||||
| Net Profit | CZK mil | 9.72 | 12.9 | 12.5 | 13.5 | 20.5 | |||
| Depreciation | CZK mil | 10.3 | 8.76 | 8.94 | 9.52 | 14.1 | |||
| ratios | |||||||||
| Days Sales Outstanding | days | 0 | 62.1 | 35.6 | 47.1 | 63.3 | |||
| Days Sales Of Inventory | days | 46.9 | 114 | 119 | 181 | 157 | |||
| Days Payable Outstanding | days | 69.8 | 63.8 | 73.2 | 77.1 | 101 | |||
| Cash Conversion Cycle | days | -22.9 | 113 | 81.1 | 151 | 119 | |||
| Cash Earnings | CZK mil | 20.0 | 21.7 | 21.5 | 23.0 | 34.6 |
| other data | Unit | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | |||||||||
| ROA | % | 7.97 | 10.2 | 7.03 | 5.41 | 6.45 | |||
| Gross Margin | % | 52.6 | 38.6 | 39.4 | 35.0 | 38.5 | |||
| Employees | 111 | 123 | 150 | 185 | 244 | ||||
| Cost Per Employee | USD per month | 1,723 | 1,951 | 2,124 | 1,899 | 1,263 | |||
| Cost Per Employee (Local Currency) | CZK per month | 32,826 | 37,292 | 37,573 | 37,154 | 34,526 | |||
| Staff Cost (As % Of Total Cost) | % | 35.8 | 30.5 | 30.1 | 26.7 | 28.5 | |||
| Effective Tax Rate | % | 24.4 | 19.6 | 20.9 | 21.5 | 19.6 | |||
| Revenues From Abroad | CZK mil | 95.8 | 94.7 | 112 | 219 | 212 | |||
| Revenues From Abroad (As % Of Total) | % | 69.3 | 47.8 | 45.0 | 66.4 | 54.4 |
Get all company financials in excel:
Strojirenske kovovyrobni druzstvo has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 14.1% a year during that time to total of CZK 51.3 mil in 2015, or 8.75% of sales. That’s compared to 10.5% average margin seen in last five years.
The company netted CZK 16.4 mil in 2015 implying ROE of 14.7% and ROCE of 4.83%. Again, the average figures were 19.7% and 7.12%, respectively when looking at the previous 5 years.
Strojirenske kovovyrobni druzstvo’s net debt amounted to CZK 165 mil at the end of 2015, or 1.38 of equity. When compared to EBITDA, net debt was 3.21x, up when compared to average of 2.45x seen in the last 5 years.
Helgi Library 
