By Helgi Library - April 2, 2020
Tauron Polska Energia's total assets reached PLN 32,071 mil at the end of 2015, down 7.2% compared to the previous year. ...
By Helgi Library - April 2, 2020
Tauron Polska Energia's total assets reached PLN 32,071 mil at the end of 2015, down 7.2% compared to the previous year. ...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | PLN mil | 19,131 | 18,578 | 18,375 |
Gross Profit | PLN mil | 7,536 | 6,521 | 3,628 |
EBITDA | PLN mil | 3,661 | 3,627 | -68.4 |
EBIT | PLN mil | 1,934 | 1,830 | -1,901 |
Financing Cost | PLN mil | 232 | 330 | 277 |
Pre-Tax Profit | PLN mil | 1,684 | 1,498 | -2,188 |
Net Profit | PLN mil | 1,308 | 1,181 | -1,807 |
Dividends | PLN mil | 333 | 263 | ... |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | PLN mil | 32,356 | 34,559 | 32,071 |
Non-Current Assets | PLN mil | 27,600 | 28,163 | 28,124 |
Current Assets | PLN mil | 4,756 | 6,396 | 3,947 |
Working Capital | PLN mil | 620 | 630 | 1,473 |
Shareholders' Equity | PLN mil | 17,794 | 17,997 | 16,048 |
Liabilities | PLN mil | 14,562 | 16,563 | 16,023 |
Total Debt | PLN mil | 5,864 | 8,114 | 8,139 |
Net Debt | PLN mil | 5,211 | 6,665 | 7,739 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 7.58 | 6.60 | -10.6 |
ROCE | % | 4.77 | 4.14 | -6.19 |
Gross Margin | % | 39.4 | 35.1 | 19.7 |
EBITDA Margin | % | 19.1 | 19.5 | -0.372 |
EBIT Margin | % | 10.1 | 9.85 | -10.3 |
Net Margin | % | 6.84 | 6.36 | -9.84 |
Net Debt/EBITDA | 1.42 | 1.84 | -113 | |
Net Debt/Equity | 0.293 | 0.370 | 0.482 | |
Cost of Financing | % | 4.06 | 4.72 | 3.41 |
Valuation | 2013 | 2014 | 2015 | |
Market Capitalisation | USD mil | 2,541 | 2,500 | 1,294 |
Enterprise Value (EV) | USD mil | 4,271 | 4,383 | 3,278 |
Number Of Shares | mil | 1,753 | 1,753 | 1,753 |
Share Price | PLN | 4.37 | 5.05 | 2.88 |
EV/EBITDA | 3.69 | 3.96 | -178 | |
EV/Sales | 0.705 | 0.773 | 0.664 | |
Price/Earnings (P/E) | 5.85 | 7.49 | -2.79 | |
Price/Book Value (P/BV) | 0.430 | 0.492 | 0.315 | |
Dividend Yield | % | 4.35 | 2.97 | ... |
Get all company financials in excel:
summary | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||
Sales | PLN mil | 13,695 | 15,429 | 20,755 | 24,753 | 19,131 | ||||
Gross Profit | PLN mil | 4,504 | 4,933 | 5,122 | 6,401 | 7,536 | ||||
EBIT | PLN mil | 1,370 | 1,452 | 1,645 | 2,180 | 1,934 | ||||
Net Profit | PLN mil | 774 | 859 | 1,245 | 1,476 | 1,308 | ||||
ROE | % | 5.62 | 5.83 | 7.96 | 9.00 | 7.58 | ||||
EBIT Margin | % | 10.0 | 9.41 | 7.92 | 8.81 | 10.1 | ||||
Net Margin | % | 5.65 | 5.57 | 6.00 | 5.96 | 6.84 | ||||
Employees | ... | ... | ... | ... | 27,504 | 27,816 | 26,441 | |||
balance sheet | ||||||||||
Total Assets | PLN mil | 22,156 | 23,430 | 28,527 | 31,274 | 32,356 | ||||
Non-Current Assets | PLN mil | 18,476 | 18,335 | 23,417 | 25,507 | 27,600 | ||||
Current Assets | PLN mil | 3,680 | 5,095 | 5,110 | 5,766 | 4,756 | ||||
Shareholders' Equity | PLN mil | 14,234 | 15,212 | 16,087 | 16,728 | 17,794 | ||||
Liabilities | PLN mil | 7,922 | 8,218 | 12,440 | 14,545 | 14,562 | ||||
Non-Current Liabilities | PLN mil | 4,027 | 4,070 | 7,597 | 9,148 | 9,771 | ||||
Current Liabilities | PLN mil | 3,894 | 4,148 | 4,843 | 5,397 | 5,258 | ||||
Net Debt/EBITDA | 0.322 | 0.007 | 1.32 | 1.17 | 1.42 | |||||
Net Debt/Equity | 0.061 | 0.001 | 0.251 | 0.271 | 0.293 | |||||
Cost of Financing | % | ... | 8.69 | 10.7 | 4.42 | 6.13 | 4.06 | |||
cash flow | ||||||||||
Total Cash From Operations | PLN mil | 1,861 | 2,410 | 2,165 | 3,307 | 4,079 | ||||
Total Cash From Investing | PLN mil | -1,361 | -1,514 | -5,698 | -3,291 | -4,180 | ||||
Total Cash From Financing | PLN mil | -434 | -397 | 2,567 | 371 | -249 | ||||
Net Change In Cash | PLN mil | 65.7 | 499 | -966 | 386 | -351 | ||||
valuation | ||||||||||
Market Capitalisation | USD mil | ... | ... | 2,847 | 3,554 | 2,723 | 2,691 | 2,541 | ||
Number Of Shares | mil | ... | ... | 1,589 | 1,601 | 1,753 | 1,753 | 1,753 | ||
Share Price | PLN | ... | ... | 5.13 | 6.57 | 5.35 | 4.75 | 4.37 | ||
Earnings Per Share (EPS) | PLN | ... | ... | 0.487 | 0.536 | 0.710 | 0.842 | 0.747 | ||
Book Value Per Share | PLN | ... | ... | 8.96 | 9.50 | 9.18 | 9.55 | 10.2 | ||
Dividend Per Share | PLN | ... | ... | 0 | 0.164 | 0.310 | 0.200 | 0.190 | ... | |
Price/Earnings (P/E) | ... | ... | 10.5 | 12.2 | 7.53 | 5.64 | 5.85 | |||
Price/Book Value (P/BV) | ... | ... | 0.573 | 0.691 | 0.583 | 0.498 | 0.430 | |||
Dividend Yield | % | ... | ... | 0 | 2.50 | 5.79 | 4.21 | 4.35 | ... | |
Earnings Per Share Growth | % | ... | ... | ... | 10.1 | 32.4 | 18.6 | -11.4 | ||
Book Value Per Share Growth | % | ... | ... | ... | 6.12 | -3.41 | 3.98 | 6.37 |
income statement | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||
Sales | PLN mil | 13,695 | 15,429 | 20,755 | 24,753 | 19,131 | ||||
Cost of Goods & Services | PLN mil | 9,190 | 10,496 | 15,633 | 18,352 | 11,595 | ||||
Gross Profit | PLN mil | 4,504 | 4,933 | 5,122 | 6,401 | 7,536 | ||||
Staff Cost | PLN mil | 2,331 | 2,593 | 2,542 | 2,930 | 2,668 | ||||
Other Cost | PLN mil | -518 | -471 | -475 | -396 | 1,207 | ||||
EBITDA | PLN mil | 2,691 | 2,811 | 3,056 | 3,867 | 3,661 | ||||
Depreciation | PLN mil | 1,321 | 1,359 | 1,411 | 1,686 | 1,727 | ||||
EBIT | PLN mil | 1,370 | 1,452 | 1,645 | 2,180 | 1,934 | ||||
Financing Cost | PLN mil | 180 | 181 | 133 | 309 | 232 | ||||
Extraordinary Cost | PLN mil | -35.2 | 13.2 | -88.5 | -76.7 | 18.3 | ||||
Pre-Tax Profit | PLN mil | 1,226 | 1,257 | 1,600 | 1,948 | 1,684 | ||||
Tax | PLN mil | 278 | 266 | 333 | 395 | 337 | ||||
Minorities | PLN mil | 174 | 133 | 21.8 | 74.5 | 38.2 | ||||
Net Profit | PLN mil | 774 | 859 | 1,245 | 1,476 | 1,308 | ||||
Dividends | PLN mil | 0 | 263 | 543 | 351 | 333 | ... | |||
growth rates | ||||||||||
Total Revenue Growth | % | ... | 10.0 | 12.7 | 34.5 | 19.3 | -22.7 | |||
Operating Cost Growth | % | ... | 1.85 | 17.1 | -2.60 | 22.6 | 52.9 | |||
EBITDA Growth | % | ... | 62.9 | 4.44 | 8.72 | 26.5 | -5.31 | |||
EBIT Growth | % | ... | 257 | 5.96 | 13.3 | 32.6 | -11.3 | |||
Pre-Tax Profit Growth | % | ... | 390 | 2.55 | 27.3 | 21.7 | -13.6 | |||
Net Profit Growth | % | ... | 492 | 10.9 | 45.0 | 18.6 | -11.4 | |||
ratios | ||||||||||
ROE | % | 5.62 | 5.83 | 7.96 | 9.00 | 7.58 | ||||
ROCE | % | ... | 4.10 | 4.43 | 5.69 | 5.79 | 4.77 | |||
Gross Margin | % | 32.9 | 32.0 | 24.7 | 25.9 | 39.4 | ||||
EBITDA Margin | % | 19.7 | 18.2 | 14.7 | 15.6 | 19.1 | ||||
EBIT Margin | % | 10.0 | 9.41 | 7.92 | 8.81 | 10.1 | ||||
Net Margin | % | 5.65 | 5.57 | 6.00 | 5.96 | 6.84 | ||||
Payout Ratio | % | 0 | 30.6 | 43.6 | 23.7 | 25.5 | ... | |||
Cost of Financing | % | ... | 8.69 | 10.7 | 4.42 | 6.13 | 4.06 | |||
Net Debt/EBITDA | 0.322 | 0.007 | 1.32 | 1.17 | 1.42 |
balance sheet | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | ||||||||||
Non-Current Assets | PLN mil | 18,476 | 18,335 | 23,417 | 25,507 | 27,600 | ||||
Property, Plant & Equipment | PLN mil | 17,261 | 17,525 | 22,476 | 24,113 | 25,128 | ||||
Intangible Assets | PLN mil | 825 | 346 | 560 | 1,429 | 1,407 | ||||
Goodwill | PLN mil | ... | ... | ... | ... | ... | 247 | 247 | ||
Current Assets | PLN mil | 3,680 | 5,095 | 5,110 | 5,766 | 4,756 | ||||
Inventories | PLN mil | 536 | 409 | 575 | 708 | 509 | ||||
Receivables | PLN mil | 1,875 | 2,273 | 2,743 | 3,037 | 2,135 | ||||
Cash & Cash Equivalents | PLN mil | 1,032 | 1,474 | 506 | 1,036 | 653 | ||||
Total Assets | PLN mil | 22,156 | 23,430 | 28,527 | 31,274 | 32,356 | ||||
Shareholders' Equity | PLN mil | 14,234 | 15,212 | 16,087 | 16,728 | 17,794 | ||||
Of Which Minority Interest | PLN mil | 2,375 | 507 | 455 | 493 | 466 | ||||
Liabilities | PLN mil | 7,922 | 8,218 | 12,440 | 14,545 | 14,562 | ||||
Non-Current Liabilities | PLN mil | 4,027 | 4,070 | 7,597 | 9,148 | 9,771 | ||||
Long-Term Debt | PLN mil | 1,268 | 1,144 | 4,308 | 5,265 | 5,562 | ||||
Deferred Tax Liabilities | PLN mil | ... | ... | ... | 1,191 | 1,374 | 1,368 | 1,339 | ||
Current Liabilities | PLN mil | 3,894 | 4,148 | 4,843 | 5,397 | 5,258 | ||||
Short-Term Debt | PLN mil | 632 | 348 | 229 | 301 | 302 | ||||
Trade Payables | PLN mil | 1,491 | 1,630 | 2,349 | 2,628 | 2,024 | ||||
Provisions | PLN mil | ... | ... | ... | 1,328 | 1,357 | 1,736 | 1,563 | ||
Equity And Liabilities | PLN mil | 22,156 | 23,430 | 28,527 | 31,274 | 32,356 | ||||
growth rates | ||||||||||
Total Asset Growth | % | ... | 6.40 | 5.75 | 21.8 | 9.63 | 3.46 | |||
Shareholders' Equity Growth | % | ... | 6.66 | 6.87 | 5.75 | 3.98 | 6.37 | |||
Net Debt Growth | % | ... | -32.3 | -97.9 | 21,708 | 12.4 | 15.0 | |||
Total Debt Growth | % | ... | -14.9 | -21.4 | 204 | 22.7 | 5.35 | |||
ratios | ||||||||||
Total Debt | PLN mil | 1,899 | 1,492 | 4,537 | 5,566 | 5,864 | ||||
Net Debt | PLN mil | 867 | 18.5 | 4,031 | 4,530 | 5,211 | ||||
Working Capital | PLN mil | 920 | 1,052 | 969 | 1,117 | 620 | ||||
Capital Employed | PLN mil | 19,396 | 19,387 | 24,386 | 26,624 | 28,220 | ||||
Net Debt/Equity | 0.061 | 0.001 | 0.251 | 0.271 | 0.293 | |||||
Cost of Financing | % | ... | 8.69 | 10.7 | 4.42 | 6.13 | 4.06 |
cash flow | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | ||||||||||
Net Profit | PLN mil | 774 | 859 | 1,245 | 1,476 | 1,308 | ||||
Depreciation | PLN mil | 1,321 | 1,359 | 1,411 | 1,686 | 1,727 | ||||
Non-Cash Items | PLN mil | ... | 255 | 324 | -574 | 292 | 547 | |||
Change in Working Capital | PLN mil | ... | -490 | -132 | 83.0 | -148 | 496 | |||
Total Cash From Operations | PLN mil | 1,861 | 2,410 | 2,165 | 3,307 | 4,079 | ||||
Capital Expenditures | PLN mil | -1,440 | -1,518 | -2,302 | -3,302 | -3,934 | ||||
Other Investments | PLN mil | 79.4 | 3.89 | -3,396 | 11.1 | -247 | ||||
Total Cash From Investing | PLN mil | -1,361 | -1,514 | -5,698 | -3,291 | -4,180 | ||||
Dividends Paid | PLN mil | 0 | -263 | -543 | -351 | -333 | ... | |||
Issuance Of Debt | PLN mil | ... | -331 | -407 | 3,045 | 1,029 | 298 | |||
Total Cash From Financing | PLN mil | -434 | -397 | 2,567 | 371 | -249 | ||||
Net Change In Cash | PLN mil | 65.7 | 499 | -966 | 386 | -351 | ||||
ratios | ||||||||||
Days Sales Outstanding | days | 50.0 | 53.8 | 48.2 | 44.8 | 40.7 | ||||
Days Sales Of Inventory | days | 21.3 | 14.2 | 13.4 | 14.1 | 16.0 | ||||
Days Payable Outstanding | days | 59.2 | 56.7 | 54.8 | 52.3 | 63.7 | ||||
Cash Conversion Cycle | days | 12.1 | 11.3 | 6.82 | 6.59 | -6.94 | ||||
Cash Earnings | PLN mil | 2,095 | 2,217 | 2,656 | 3,163 | 3,035 | ||||
Cash Earnings Per Share | PLN | ... | ... | 1.32 | 1.39 | 1.52 | 1.80 | 1.73 | ||
Price/Cash Earnings (P/CE) | ... | ... | 3.89 | 4.74 | 3.53 | 2.63 | 2.52 | |||
Free Cash Flow | PLN mil | 500 | 896 | -3,533 | 15.3 | -101 | ||||
Free Cash Flow Yield | % | ... | ... | 5.64 | 8.36 | -43.8 | 0.175 | -1.26 |
other data | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | ||||||||||
ROA | % | 3.60 | 3.77 | 4.79 | 4.94 | 4.11 | ||||
Gross Margin | % | 32.9 | 32.0 | 24.7 | 25.9 | 39.4 | ||||
Employees | ... | ... | ... | ... | 27,504 | 27,816 | 26,441 | |||
Cost Per Employee | USD per month | ... | ... | ... | ... | 2,597 | 2,698 | 2,661 | ||
Cost Per Employee (Local Currency) | PLN per month | ... | ... | ... | ... | 7,701 | 8,779 | 8,410 | ||
Staff Cost (As % Of Total Cost) | % | 18.9 | 18.6 | 13.3 | 13.0 | 15.5 | ||||
Effective Tax Rate | % | 22.7 | 21.2 | 20.8 | 20.3 | 20.0 | ||||
Enterprise Value (EV) | USD mil | ... | ... | 3,150 | 3,560 | 3,894 | 4,155 | 4,271 | ||
EV/EBITDA | ... | ... | 3.65 | 3.82 | 3.78 | 3.50 | 3.69 | |||
EV/Capital Employed | ... | ... | 0.465 | 0.543 | 0.550 | 0.483 | 0.456 | |||
EV/Sales | ... | ... | 0.717 | 0.696 | 0.556 | 0.546 | 0.705 | |||
EV/EBIT | ... | ... | 7.16 | 7.40 | 7.02 | 6.20 | 6.98 | |||
Capital Expenditures (As % of Sales) | % | 10.5 | 9.84 | 11.1 | 13.3 | 20.6 | ||||
Sales from Mining | PLN mil | ... | 486 | 471 | 534 | 639 | 664 | |||
Sales from Generation | PLN mil | ... | 1,233 | 1,864 | 5,319 | 5,095 | 4,574 | |||
Sales from Renewables | PLN mil | ... | 42.2 | 38.9 | 2.44 | 20.1 | 62.6 | ... | ... | |
Sales from Distribution | PLN mil | ... | 859 | 1,167 | 1,465 | 2,160 | 2,287 | |||
Sales from Sales segment | PLN mil | ... | ... | 10,579 | 11,318 | 12,256 | 15,605 | 14,025 | ||
Sales from Heat | PLN mil | ... | ... | ... | ... | 902 | 965 | 1,091 | ... | ... |
Sales from Customer Services | PLN mil | ... | ... | ... | ... | 35.8 | 21.0 | 10.9 | ... | ... |
EBIT from Mining | PLN mil | ... | ... | 147 | 5.91 | 11.2 | 175 | 65.8 | ||
EBIT from Generation | PLN mil | ... | ... | 677 | 656 | 513 | 293 | -459 | ||
EBIT from Renewables | PLN mil | ... | ... | 55.1 | 89.4 | 101 | 104 | 93.0 | ... | ... |
EBIT from Distribution | PLN mil | ... | ... | 156 | 509 | 637 | 1,066 | 1,296 | ||
EBIT from Sales segment | PLN mil | ... | ... | 302 | 88.1 | 264 | 452 | 865 | ||
EBIT from Heat | PLN mil | ... | ... | ... | ... | 161 | 149 | 111 | ... | ... |
EBIT from Customer Services | PLN mil | ... | ... | ... | ... | 10.0 | 12.0 | 26.8 | ... | ... |
Production of Commercial Coal (mt) | Mt | ... | ... | ... | ... | ... | ... | 5.45 | ||
Production of Electricity (TWh) | TWh | ... | ... | ... | ... | ... | ... | 19.4 | ||
Production of Electricity from Renewable Sources (TWh) | TWh | ... | ... | ... | ... | ... | ... | 1.38 | ||
Production of Heat (PJ) | PJ | ... | ... | ... | ... | ... | ... | 15.6 | ||
Distribution of Electricity (TWh) | TWh | ... | ... | ... | ... | ... | ... | 47.9 | ||
Retail Sales of Electricity (TWh) | TWh | ... | ... | ... | ... | ... | ... | 41.3 | ||
Number of Clients | '000 | ... | ... | ... | ... | ... | ... | 5,334 |
Get all company financials in excel:
Tauron Group (Tauron Polska Energia) is an energy holding company in Poland. The Company owns power and heat generation and distribution, and coal mining assets through a number of companies, particularly in south-western Poland. Tauron was established in December 2006 as Energetyka Południe. In 2007, the State Treasury transferred to the Company majority stakes in Południowy Koncern Energetyczny, Enion, EnergiaPro, Elektrownia Stalowa Wola, Elektrociepłownia Tychy and in Przedsiębiorstwo Energetyki Cieplnej. As a result, the Tauron Group became the second largest electricity generator in Poland. In 2012 total capacity of Group's power plants was about 5.5 MW and annual electricity generation reached 19.11 TWh. In 2010, Tauron shares were listed on the Warsaw Stock Exchange
Tauron Polska Energia has been growing its sales by a year on average in the last 5 years. EBITDA has fallen by 102% during that time to total of PLN -68.4 mil in 2015, or -0.372% of sales. That’s compared to 13.7% average margin seen in last five years.
The company netted PLN -1,807 mil in 2015 implying ROE of -10.6% and ROCE of -6.19%. Again, the average figures were 4.10% and 2.84%, respectively when looking at the previous 5 years.
Tauron Polska Energia’s net debt amounted to PLN 7,739 mil at the end of 2015, or 0.482 of equity. When compared to EBITDA, net debt was -113x, down when compared to average of -21.5x seen in the last 5 years.
Tauron Polska Energia stock traded at PLN 2.88 per share at the end of 2015 resulting in a market capitalization of USD 1,294 mil. Over the previous five years, stock price fell by 56.2% or -15.2% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of -178x and price to earnings (PE) of -2.79x as of 2015.