By Helgi Library - April 2, 2020
Synthos Kralupy's total assets reached CZK 11,353 mil at the end of 2014, down 7.07% compared to the previous year. ...
By Helgi Library - April 2, 2020
Synthos Kralupy's total assets reached CZK 11,353 mil at the end of 2014, down 7.07% compared to the previous year. ...
| Profit Statement | 2012 | 2013 | 2014 | |
| Sales | CZK mil | 25,357 | 18,190 | 18,302 |
| Gross Profit | CZK mil | 3,465 | 2,313 | 2,451 |
| EBITDA | CZK mil | 2,539 | 1,160 | 2,048 |
| EBIT | CZK mil | 2,136 | 730 | 1,639 |
| Financing Cost | CZK mil | 104 | -132 | 303 |
| Pre-Tax Profit | CZK mil | 2,032 | 862 | 1,336 |
| Net Profit | CZK mil | 1,640 | 686 | 1,285 |
| Balance Sheet | 2012 | 2013 | 2014 | |
| Total Assets | CZK mil | 14,527 | 12,216 | 11,353 |
| Non-Current Assets | CZK mil | 4,300 | 4,152 | 3,865 |
| Current Assets | CZK mil | 10,228 | 8,064 | 7,488 |
| Working Capital | CZK mil | 4,252 | 3,494 | 3,915 |
| Shareholders' Equity | CZK mil | 8,821 | 6,811 | 1,697 |
| Liabilities | CZK mil | 5,707 | 5,405 | 9,657 |
| Total Debt | CZK mil | 2,263 | 2,125 | 6,406 |
| Net Debt | CZK mil | -713 | 671 | 5,810 |
| Ratios | 2012 | 2013 | 2014 | |
| ROE | % | 20.5 | 8.78 | 30.2 |
| ROCE | % | 19.9 | 8.48 | 16.7 |
| Gross Margin | % | 13.7 | 12.7 | 13.4 |
| EBITDA Margin | % | 10.0 | 6.37 | 11.2 |
| EBIT Margin | % | 8.42 | 4.01 | 8.96 |
| Net Margin | % | 6.47 | 3.77 | 7.02 |
| Net Debt/EBITDA | -0.281 | 0.579 | 2.84 | |
| Net Debt/Equity | -0.081 | 0.099 | 3.42 | |
| Cost of Financing | % | 3.86 | -6.03 | 7.10 |
| Cash Flow | 2012 | 2013 | 2014 | |
| Total Cash From Operations | CZK mil | 791 | 2,068 | 1,509 |
| Total Cash From Investing | CZK mil | -127 | -193 | 75.8 |
| Total Cash From Financing | CZK mil | -850 | -3,575 | -2,456 |
| Net Change In Cash | CZK mil | -186 | -1,700 | -871 |
| Cash Conversion Cycle | days | 58.5 | 66.2 | 73.9 |
| Cash Earnings | CZK mil | 2,044 | 1,116 | 1,694 |
| Free Cash Flow | CZK mil | 664 | 1,875 | 1,585 |
Get all company financials in excel:
| summary | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||
| Sales | CZK mil | 10,560 | 15,121 | 19,993 | 25,357 | 18,190 | ... | |
| Gross Profit | CZK mil | 1,637 | 2,643 | 4,507 | 3,465 | 2,313 | ... | |
| EBIT | CZK mil | 560 | 2,054 | 3,244 | 2,136 | 730 | ... | |
| Net Profit | CZK mil | 431 | 1,842 | 2,699 | 1,640 | 686 | ... | |
| ROE | % | 16.2 | 51.3 | 46.2 | 20.5 | 8.78 | ... | |
| EBIT Margin | % | 5.30 | 13.6 | 16.2 | 8.42 | 4.01 | ... | |
| Net Margin | % | 4.09 | 12.2 | 13.5 | 6.47 | 3.77 | ... | |
| Employees | 690 | 695 | 602 | 599 | 592 | ... | ||
| balance sheet | ||||||||
| Total Assets | CZK mil | 9,517 | 10,526 | 13,393 | 14,527 | 12,216 | ... | |
| Non-Current Assets | CZK mil | 4,807 | 4,517 | 4,548 | 4,300 | 4,152 | ... | |
| Current Assets | CZK mil | 4,668 | 5,985 | 8,845 | 10,228 | 8,064 | ... | |
| Shareholders' Equity | CZK mil | 2,670 | 4,512 | 7,180 | 8,821 | 6,811 | ... | |
| Liabilities | CZK mil | 6,847 | 6,014 | 6,213 | 5,707 | 5,405 | ... | |
| Non-Current Liabilities | CZK mil | 252 | 258 | 2,991 | 2,070 | 2,151 | ... | |
| Current Liabilities | CZK mil | 1,392 | 1,941 | 3,222 | 3,636 | 3,254 | ... | |
| Net Debt/EBITDA | 3.42 | 0.700 | -0.050 | -0.281 | 0.579 | ... | ||
| Net Debt/Equity | 1.40 | 0.395 | -0.026 | -0.081 | 0.099 | ... | ||
| Cost of Financing | % | ... | -4.35 | 0.869 | 3.86 | -6.03 | ... | |
| cash flow | ||||||||
| Total Cash From Operations | CZK mil | ... | ... | 2,254 | 791 | 2,068 | ... | |
| Total Cash From Investing | CZK mil | ... | ... | -247 | -127 | -193 | ... | |
| Total Cash From Financing | CZK mil | ... | ... | -857 | -850 | -3,575 | ... | |
| Net Change In Cash | CZK mil | ... | ... | 1,150 | -186 | -1,700 | ... |
| income statement | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||
| Sales | CZK mil | 10,560 | 15,121 | 19,993 | 25,357 | 18,190 | ... | |
| Cost of Goods & Services | CZK mil | 8,922 | 12,478 | 15,485 | 21,892 | 15,877 | ... | |
| Gross Profit | CZK mil | 1,637 | 2,643 | 4,507 | 3,465 | 2,313 | ... | |
| Staff Cost | CZK mil | 280 | 347 | 318 | 280 | 296 | ... | |
| Other Cost | CZK mil | 267 | -251 | 470 | 645 | 858 | ... | |
| EBITDA | CZK mil | 1,090 | 2,547 | 3,719 | 2,539 | 1,160 | ... | |
| Depreciation | CZK mil | 530 | 494 | 475 | 404 | 430 | ... | |
| EBIT | CZK mil | 560 | 2,054 | 3,244 | 2,136 | 730 | ... | |
| Financing Cost | CZK mil | 21.5 | -195 | 29.9 | 104 | -132 | ... | |
| Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | ... | |
| Pre-Tax Profit | CZK mil | 539 | 2,248 | 3,214 | 2,032 | 862 | ... | |
| Tax | CZK mil | 107 | 406 | 515 | 392 | 176 | ... | |
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | ... | |
| Net Profit | CZK mil | 431 | 1,842 | 2,699 | 1,640 | 686 | ... | |
| growth rates | ||||||||
| Total Revenue Growth | % | ... | 43.2 | 32.2 | 26.8 | -28.3 | ... | |
| Operating Cost Growth | % | ... | -82.5 | 723 | 17.3 | 24.7 | ||
| EBITDA Growth | % | ... | 134 | 46.0 | -31.7 | -54.3 | ... | |
| EBIT Growth | % | ... | 267 | 58.0 | -34.2 | -65.8 | ... | |
| Pre-Tax Profit Growth | % | ... | 317 | 43.0 | -36.8 | -57.6 | ... | |
| Net Profit Growth | % | ... | 327 | 46.5 | -39.2 | -58.2 | ... | |
| ratios | ||||||||
| ROE | % | 16.2 | 51.3 | 46.2 | 20.5 | 8.78 | ... | |
| ROCE | % | ... | 27.0 | 36.2 | 19.9 | 8.48 | ... | |
| Gross Margin | % | 15.5 | 17.5 | 22.5 | 13.7 | 12.7 | ... | |
| EBITDA Margin | % | 10.3 | 16.8 | 18.6 | 10.0 | 6.37 | ... | |
| EBIT Margin | % | 5.30 | 13.6 | 16.2 | 8.42 | 4.01 | ... | |
| Net Margin | % | 4.09 | 12.2 | 13.5 | 6.47 | 3.77 | ... | |
| Cost of Financing | % | ... | -4.35 | 0.869 | 3.86 | -6.03 | ... | |
| Net Debt/EBITDA | 3.42 | 0.700 | -0.050 | -0.281 | 0.579 | ... |
| balance sheet | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | ||||||||
| Non-Current Assets | CZK mil | 4,807 | 4,517 | 4,548 | 4,300 | 4,152 | ... | |
| Property, Plant & Equipment | CZK mil | 4,101 | 3,751 | 3,535 | 3,332 | 3,594 | ... | |
| Intangible Assets | CZK mil | 167 | 152 | 4.53 | 5.39 | 64.5 | ... | |
| Current Assets | CZK mil | 4,668 | 5,985 | 8,845 | 10,228 | 8,064 | ... | |
| Inventories | CZK mil | 882 | 1,072 | 1,318 | 1,621 | 1,354 | ... | |
| Receivables | CZK mil | 2,119 | 2,693 | 4,196 | 5,451 | 4,820 | ... | |
| Cash & Cash Equivalents | CZK mil | 1,440 | 1,989 | 3,286 | 2,976 | 1,454 | ... | |
| Total Assets | CZK mil | 9,517 | 10,526 | 13,393 | 14,527 | 12,216 | ... | |
| Shareholders' Equity | CZK mil | 2,670 | 4,512 | 7,180 | 8,821 | 6,811 | ... | |
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ... | |
| Liabilities | CZK mil | 6,847 | 6,014 | 6,213 | 5,707 | 5,405 | ... | |
| Non-Current Liabilities | CZK mil | 252 | 258 | 2,991 | 2,070 | 2,151 | ... | |
| Long-Term Debt | CZK mil | 3,970 | 3,007 | 2,322 | 1,508 | 1,588 | ... | |
| Deferred Tax Liabilities | CZK mil | 252 | 258 | 193 | 232 | 233 | ... | |
| Current Liabilities | CZK mil | 1,392 | 1,941 | 3,222 | 3,636 | 3,254 | ... | |
| Short-Term Debt | CZK mil | 1,196 | 765 | 777 | 755 | 538 | ... | |
| Trade Payables | CZK mil | 1,128 | 1,317 | 2,115 | 2,820 | 2,680 | ... | |
| Provisions | CZK mil | 38.2 | 20.3 | 22.9 | 23.4 | 23.8 | ... | |
| Equity And Liabilities | CZK mil | 9,517 | 10,526 | 13,393 | 14,527 | 12,216 | ... | |
| growth rates | ||||||||
| Total Asset Growth | % | ... | 10.6 | 27.2 | 8.47 | -15.9 | ... | |
| Shareholders' Equity Growth | % | ... | 69.0 | 59.1 | 22.8 | -22.8 | ... | |
| Net Debt Growth | % | ... | -52.1 | -110 | 281 | -194 | ... | |
| Total Debt Growth | % | ... | -27.0 | -17.9 | -27.0 | -6.10 | ... | |
| ratios | ||||||||
| Total Debt | CZK mil | 5,166 | 3,772 | 3,099 | 2,263 | 2,125 | ... | |
| Net Debt | CZK mil | 3,725 | 1,784 | -187 | -713 | 671 | ... | |
| Working Capital | CZK mil | 1,874 | 2,449 | 3,398 | 4,252 | 3,494 | ... | |
| Capital Employed | CZK mil | 6,681 | 6,966 | 7,946 | 8,551 | 7,647 | ... | |
| Net Debt/Equity | 1.40 | 0.395 | -0.026 | -0.081 | 0.099 | ... | ||
| Cost of Financing | % | ... | -4.35 | 0.869 | 3.86 | -6.03 | ... |
| cash flow | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | ||||||||
| Net Profit | CZK mil | 431 | 1,842 | 2,699 | 1,640 | 686 | ... | |
| Depreciation | CZK mil | 530 | 494 | 475 | 404 | 430 | ... | |
| Non-Cash Items | CZK mil | ... | ... | 29.9 | -399 | 194 | ... | |
| Change in Working Capital | CZK mil | ... | ... | -949 | -854 | 757 | ... | |
| Total Cash From Operations | CZK mil | ... | ... | 2,254 | 791 | 2,068 | ... | |
| Capital Expenditures | CZK mil | ... | ... | -281 | -193 | -221 | ... | |
| Other Investments | CZK mil | ... | ... | 34.0 | 65.6 | 28.0 | ... | |
| Total Cash From Investing | CZK mil | ... | ... | -247 | -127 | -193 | ... | |
| Issuance Of Debt | CZK mil | ... | ... | -674 | -836 | -138 | ... | |
| Total Cash From Financing | CZK mil | ... | ... | -857 | -850 | -3,575 | ... | |
| Net Change In Cash | CZK mil | ... | ... | 1,150 | -186 | -1,700 | ... | |
| ratios | ||||||||
| Days Sales Outstanding | days | 73.3 | 65.0 | 76.6 | 78.5 | 96.7 | ... | |
| Days Sales Of Inventory | days | 36.1 | 31.4 | 31.1 | 27.0 | 31.1 | ... | |
| Days Payable Outstanding | days | 46.1 | 38.5 | 49.9 | 47.0 | 61.6 | ... | |
| Cash Conversion Cycle | days | 63.2 | 57.9 | 57.8 | 58.5 | 66.2 | ... | |
| Cash Earnings | CZK mil | 961 | 2,336 | 3,173 | 2,044 | 1,116 | ... | |
| Free Cash Flow | CZK mil | ... | ... | 2,007 | 664 | 1,875 | ... |
| other data | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | ||||||||
| ROA | % | 4.53 | 18.4 | 22.6 | 11.7 | 5.13 | ... | |
| Gross Margin | % | 15.5 | 17.5 | 22.5 | 13.7 | 12.7 | ... | |
| Employees | 690 | 695 | 602 | 599 | 592 | ... | ||
| Cost Per Employee | USD per month | 1,776 | 2,175 | 2,492 | 1,992 | 2,129 | ... | |
| Cost Per Employee (Local Currency) | CZK per month | 33,841 | 41,576 | 44,078 | 38,963 | 41,653 | ... | |
| Staff Cost (As % Of Total Cost) | % | 2.80 | 2.65 | 1.90 | 1.21 | 1.69 | ... | |
| Effective Tax Rate | % | 19.9 | 18.0 | 16.0 | 19.3 | 20.4 | ... | |
| Capital Expenditures (As % of Sales) | % | ... | ... | 1.41 | 0.761 | 1.21 | ... | |
| Sales of Butadiene Styrene Rubber | CZK mil | ... | ... | 5,565 | 5,755 | 4,233 | ... | |
| Sales of EPS | CZK mil | ... | ... | 3,304 | 3,650 | 3,329 | ... | |
| Sales of HIPS | CZK mil | ... | ... | 1,577 | 1,839 | 2,036 | ... | |
| Sales of GPPS | CZK mil | ... | ... | 749 | 877 | 947 | ... | |
| Sales of Monomers | CZK mil | ... | ... | ... | 3,334 | 3,690 | ... | |
| Sales of XPS Boards | CZK mil | ... | ... | 196 | 240 | 277 | ... |
Get all company financials in excel:
SYNTHOS Kralupy a.s. is a Czech Republic-based manufacturer of synthetic rubber and polystyrenes. The Company produces styrene-butadiene rubbers used in rubber and shoe industries, and for the production of small household accessories and sportswear; and general purpose and high-impact polystyrene primarily for the electrical engineering industry and the packaging industry applications. It also offers expandable polystyrene used primarily for the production of insulation boards, which are used in the construction industry; and for the production of shaped pieces, foils, and blocks used in the packaging industry. In addition, the company offers extruded polystyrene; dispersions and lattices; and dispersion adhesives.
Synthos Kralupy 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 11.5% average margin seen in last five years.
The company netted in 2015 implying ROE of and ROCE of . Again, the average figures were 26.4% and 20.3%, respectively when looking at the previous 5 years.
Synthos Kralupy’s net debt amounted to at the end of 2015, or of equity. When compared to EBITDA, net debt was x, down when compared to average of 0.771x seen in the last 5 years.
Helgi Library 
