By Helgi Library - April 2, 2020
Voestalpine's total assets reached EUR 13,295 mil at the end of 2014, up 5.22% compared to the previous year. Curr...
By Helgi Library - April 2, 2020
Voestalpine's total assets reached EUR 13,295 mil at the end of 2014, up 5.22% compared to the previous year. Curr...
Profit Statement | 2012 | 2013 | 2014 | |
Sales | EUR mil | 11,524 | 11,077 | 11,190 |
Gross Profit | EUR mil | 4,780 | 4,747 | 4,929 |
EBITDA | EUR mil | 1,442 | 1,379 | 1,523 |
EBIT | EUR mil | 854 | 788 | 886 |
Financing Cost | EUR mil | 214 | 148 | 145 |
Pre-Tax Profit | EUR mil | 655 | 641 | 741 |
Net Profit | EUR mil | 445 | 446 | 536 |
Dividends | EUR mil | 155 | 213 | 230 |
Balance Sheet | 2012 | 2013 | 2014 | |
Total Assets | EUR mil | 13,093 | 12,635 | 13,295 |
Non-Current Assets | EUR mil | 7,029 | 7,168 | 7,772 |
Current Assets | EUR mil | 6,064 | 5,467 | 5,523 |
Working Capital | EUR mil | 2,373 | 2,418 | 2,442 |
Shareholders' Equity | EUR mil | 5,076 | 5,262 | 5,103 |
Liabilities | EUR mil | 8,017 | 7,373 | 8,192 |
Total Debt | EUR mil | 3,930 | 3,429 | 3,895 |
Net Debt | EUR mil | 2,838 | 2,896 | 3,430 |
Ratios | 2012 | 2013 | 2014 | |
ROE | % | 8.98 | 8.64 | 10.3 |
ROCE | % | 4.73 | 4.70 | 5.41 |
Gross Margin | % | 41.5 | 42.8 | 44.0 |
EBITDA Margin | % | 12.5 | 12.4 | 13.6 |
EBIT Margin | % | 7.41 | 7.12 | 7.92 |
Net Margin | % | 3.86 | 4.03 | 4.79 |
Net Debt/EBITDA | 1.97 | 2.10 | 2.25 | |
Net Debt/Equity | 0.559 | 0.550 | 0.672 | |
Cost of Financing | % | 5.57 | 4.02 | 3.97 |
Valuation | 2012 | 2013 | 2014 | |
Market Capitalisation | USD mil | 5,394 | 7,585 | 7,116 |
Enterprise Value (EV) | USD mil | 9,138 | 11,577 | 11,268 |
Number Of Shares | mil | 171 | 172 | 172 |
Share Price | EUR | 24.0 | 31.9 | 34.1 |
EV/EBITDA | 4.94 | 6.33 | 5.74 | |
EV/Sales | 0.618 | 0.787 | 0.781 | |
Price/Earnings (P/E) | 9.19 | 12.3 | 11.0 | |
Price/Book Value (P/BV) | 0.814 | 1.05 | 1.15 | |
Dividend Yield | % | 3.80 | 3.87 | 3.91 |
Get all company financials in excel:
summary | Unit | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
income statement | ||||||||||||||||||||||
Sales | EUR mil | ... | ... | ... | ... | ... | ... | 11,625 | 8,550 | 10,954 | 12,058 | 11,524 | ||||||||||
Gross Profit | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,655 | 3,669 | 4,667 | 4,855 | 4,780 | |||||||
EBIT | EUR mil | ... | ... | ... | ... | ... | ... | 1,016 | 352 | 985 | 704 | 854 | ||||||||||
Net Profit | EUR mil | ... | ... | ... | ... | ... | ... | 530 | 108 | 513 | 334 | 445 | ||||||||||
ROE | % | ... | ... | ... | ... | ... | ... | 12.4 | 2.54 | 11.5 | 7.00 | 8.98 | ||||||||||
EBIT Margin | % | ... | ... | ... | ... | ... | ... | 8.74 | 4.12 | 8.99 | 5.84 | 7.41 | ||||||||||
Net Margin | % | ... | ... | ... | ... | ... | ... | 4.56 | 1.27 | 4.68 | 2.77 | 3.86 | ||||||||||
Employees | ... | ... | ... | ... | ... | ... | ... | 44,004 | 42,021 | 45,260 | 46,473 | 46,351 | ||||||||||
balance sheet | ||||||||||||||||||||||
Total Assets | EUR mil | ... | ... | ... | ... | ... | ... | 12,847 | 12,294 | 13,076 | 12,612 | 13,093 | ||||||||||
Non-Current Assets | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 7,076 | 7,072 | 6,856 | 6,801 | 7,029 | |||||||
Current Assets | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 5,771 | 5,222 | 6,221 | 5,811 | 6,064 | |||||||
Shareholders' Equity | EUR mil | ... | ... | ... | ... | ... | ... | 4,263 | 4,262 | 4,691 | 4,836 | 5,076 | ||||||||||
Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | 8,584 | 8,032 | 8,385 | 7,776 | 8,017 | ||||||||||
Non-Current Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,725 | 4,425 | 4,224 | 3,159 | 3,854 | |||||||
Current Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3,859 | 3,607 | 4,161 | 4,617 | 4,163 | |||||||
Net Debt/EBITDA | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2.37 | 3.67 | 2.03 | 2.38 | 1.97 | ||||||||
Net Debt/Equity | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.959 | 0.865 | 0.696 | 0.639 | 0.559 | ||||||||
Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6.75 | 3.91 | 5.08 | 5.32 | 5.57 | ||||||
cash flow | ||||||||||||||||||||||
Total Cash From Operations | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,358 | 1,606 | 958 | 857 | 1,322 | |||||||
Total Cash From Investing | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | -1,249 | -914 | -367 | -479 | -830 | |||||||
Total Cash From Financing | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 413 | -540 | -390 | -934 | -74.7 | |||||||
Net Change In Cash | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 522 | 152 | 200 | -556 | 418 | |||||||
valuation | ||||||||||||||||||||||
Market Capitalisation | USD mil | 2,229 | 7,189 | 7,409 | 5,515 | 5,394 | ||||||||||||||||
Number Of Shares | mil | 163 | 167 | 169 | 169 | 171 | ||||||||||||||||
Share Price | EUR | 9.85 | 30.0 | 33.1 | 25.2 | 24.0 | ||||||||||||||||
Earnings Per Share (EPS) | EUR | ... | ... | ... | ... | ... | ... | 3.26 | 0.647 | 3.04 | 1.98 | 2.61 | ||||||||||
Book Value Per Share | EUR | ... | ... | ... | ... | ... | ... | 25.5 | 25.3 | 27.8 | 28.7 | 29.4 | ||||||||||
Dividend Per Share | EUR | ... | ... | ... | ... | ... | 1.08 | 0.503 | 0.800 | 0.800 | 0.909 | |||||||||||
Price/Earnings (P/E) | ... | ... | ... | ... | ... | ... | 3.02 | 46.3 | 10.9 | 12.8 | 9.19 | |||||||||||
Price/Book Value (P/BV) | ... | ... | ... | ... | ... | ... | 0.386 | 1.18 | 1.19 | 0.880 | 0.814 | |||||||||||
Dividend Yield | % | ... | ... | ... | ... | ... | 10.9 | 1.68 | 2.42 | 3.17 | 3.80 | |||||||||||
Earnings Per Share Growth | % | ... | ... | ... | ... | ... | ... | ... | -28.1 | -80.1 | 370 | -35.0 | 31.9 | |||||||||
Book Value Per Share Growth | % | ... | ... | ... | ... | ... | ... | ... | -5.24 | -0.825 | 9.93 | 2.99 | 2.76 |
income statement | Unit | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
income statement | ||||||||||||||||||||||
Sales | EUR mil | ... | ... | ... | ... | ... | ... | 11,625 | 8,550 | 10,954 | 12,058 | 11,524 | ||||||||||
Cost of Goods & Services | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6,970 | 4,882 | 6,287 | 7,203 | 6,745 | |||||||
Gross Profit | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,655 | 3,669 | 4,667 | 4,855 | 4,780 | |||||||
Staff Cost | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,174 | 1,999 | 2,233 | 2,411 | 2,472 | |||||||
Other Cost | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 757 | 666 | 828 | 1,142 | 866 | |||||||
EBITDA | EUR mil | ... | ... | ... | ... | ... | ... | 1,724 | 1,004 | 1,606 | 1,302 | 1,442 | ||||||||||
Depreciation | EUR mil | ... | ... | ... | ... | ... | ... | 708 | 652 | 621 | 598 | 588 | ||||||||||
EBIT | EUR mil | ... | ... | ... | ... | ... | ... | 1,016 | 352 | 985 | 704 | 854 | ||||||||||
Financing Cost | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 312 | 189 | 234 | 220 | 214 | |||||||
Extraordinary Cost | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | -24.4 | -20.4 | -30.1 | -20.1 | -15.4 | |||||||
Pre-Tax Profit | EUR mil | ... | ... | ... | ... | ... | ... | 728 | 183 | 781 | 504 | 655 | ||||||||||
Tax | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 92.2 | -3.46 | 168 | 91.1 | 133 | |||||||
Minorities | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 9.70 | 6.38 | 9.80 | 7.75 | 4.44 | |||||||
Net Profit | EUR mil | ... | ... | ... | ... | ... | ... | 530 | 108 | 513 | 334 | 445 | ||||||||||
Dividends | EUR mil | ... | ... | ... | ... | ... | 175 | 84.2 | 135 | 135 | 155 | |||||||||||
growth rates | ||||||||||||||||||||||
Total Revenue Growth | % | ... | ... | ... | ... | ... | ... | ... | 10.9 | -26.5 | 28.1 | 10.1 | -4.43 | |||||||||
Operating Cost Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 11.6 | -9.10 | 14.9 | 16.1 | -6.07 | ||||||
EBITDA Growth | % | ... | ... | ... | ... | ... | ... | ... | -6.11 | -41.8 | 59.9 | -18.9 | 10.7 | |||||||||
EBIT Growth | % | ... | ... | ... | ... | ... | ... | ... | -11.8 | -65.4 | 180 | -28.5 | 21.2 | |||||||||
Pre-Tax Profit Growth | % | ... | ... | ... | ... | ... | ... | ... | -25.6 | -74.8 | 326 | -35.4 | 29.8 | |||||||||
Net Profit Growth | % | ... | ... | ... | ... | ... | ... | ... | -26.2 | -79.5 | 373 | -35.0 | 33.4 | |||||||||
ratios | ||||||||||||||||||||||
ROE | % | ... | ... | ... | ... | ... | ... | 12.4 | 2.54 | 11.5 | 7.00 | 8.98 | ||||||||||
ROCE | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 5.37 | 1.15 | 5.64 | 3.58 | 4.73 | ||||||
Gross Margin | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 40.0 | 42.9 | 42.6 | 40.3 | 41.5 | |||||||
EBITDA Margin | % | ... | ... | ... | ... | ... | ... | 14.8 | 11.7 | 14.7 | 10.8 | 12.5 | ||||||||||
EBIT Margin | % | ... | ... | ... | ... | ... | ... | 8.74 | 4.12 | 8.99 | 5.84 | 7.41 | ||||||||||
Net Margin | % | ... | ... | ... | ... | ... | ... | 4.56 | 1.27 | 4.68 | 2.77 | 3.86 | ||||||||||
Payout Ratio | % | ... | ... | ... | ... | ... | ... | 33.1 | 77.7 | 26.3 | 40.5 | 34.9 | ||||||||||
Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6.75 | 3.91 | 5.08 | 5.32 | 5.57 | ||||||
Net Debt/EBITDA | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2.37 | 3.67 | 2.03 | 2.38 | 1.97 |
balance sheet | Unit | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
balance sheet | ||||||||||||||||||||||
Non-Current Assets | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 7,076 | 7,072 | 6,856 | 6,801 | 7,029 | |||||||
Property, Plant & Equipment | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,378 | 4,484 | 4,371 | 4,378 | 4,554 | |||||||
Intangible Assets | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,018 | 1,883 | 1,799 | 1,742 | 1,790 | |||||||
Goodwill | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,421 | 1,420 | 1,420 | 1,421 | 1,470 | |||||||
Current Assets | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 5,771 | 5,222 | 6,221 | 5,811 | 6,064 | |||||||
Inventories | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,910 | 2,198 | 2,824 | 2,953 | 2,839 | |||||||
Receivables | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,786 | 1,458 | 1,710 | 1,774 | 1,658 | |||||||
Cash & Cash Equivalents | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 858 | 1,029 | 1,233 | 677 | 1,093 | |||||||
Total Assets | EUR mil | ... | ... | ... | ... | ... | ... | 12,847 | 12,294 | 13,076 | 12,612 | 13,093 | ||||||||||
Shareholders' Equity | EUR mil | ... | ... | ... | ... | ... | ... | 4,263 | 4,262 | 4,691 | 4,836 | 5,076 | ||||||||||
Of Which Minority Interest | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 76.6 | 72.8 | 73.3 | 70.4 | 67.3 | |||||||
Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | 8,584 | 8,032 | 8,385 | 7,776 | 8,017 | ||||||||||
Non-Current Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,725 | 4,425 | 4,224 | 3,159 | 3,854 | |||||||
Long-Term Debt | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3,501 | 3,268 | 3,071 | 1,971 | 2,559 | |||||||
Deferred Tax Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 312 | 246 | 237 | 204 | 190 | |||||||
Current Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3,859 | 3,607 | 4,161 | 4,617 | 4,163 | |||||||
Short-Term Debt | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,445 | 1,448 | 1,428 | 1,799 | 1,372 | |||||||
Trade Payables | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,899 | 1,726 | 2,197 | 2,108 | 2,125 | |||||||
Provisions | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 455 | 439 | 485 | 762 | 606 | |||||||
Equity And Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | 12,847 | 12,294 | 13,076 | 12,612 | 13,093 | ||||||||||
growth rates | ||||||||||||||||||||||
Total Asset Growth | % | ... | ... | ... | ... | ... | ... | ... | 1.94 | -4.30 | 6.36 | -3.55 | 3.81 | |||||||||
Shareholders' Equity Growth | % | ... | ... | ... | ... | ... | ... | ... | -0.625 | -0.001 | 10.1 | 3.09 | 4.95 | |||||||||
Net Debt Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3.16 | -9.79 | -11.5 | -5.28 | -8.24 | ||||||
Total Debt Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 15.2 | -4.64 | -4.62 | -16.2 | 4.26 | ||||||
ratios | ||||||||||||||||||||||
Total Debt | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,946 | 4,716 | 4,498 | 3,770 | 3,930 | |||||||
Net Debt | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,088 | 3,688 | 3,265 | 3,093 | 2,838 | |||||||
Working Capital | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,796 | 1,931 | 2,337 | 2,619 | 2,373 | |||||||
Capital Employed | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 9,871 | 9,003 | 9,193 | 9,420 | 9,402 | |||||||
Net Debt/Equity | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.959 | 0.865 | 0.696 | 0.639 | 0.559 | ||||||||
Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6.75 | 3.91 | 5.08 | 5.32 | 5.57 |
cash flow | Unit | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
cash flow | ||||||||||||||||||||||
Net Profit | EUR mil | ... | ... | ... | ... | ... | ... | 530 | 108 | 513 | 334 | 445 | ||||||||||
Depreciation | EUR mil | ... | ... | ... | ... | ... | ... | 708 | 652 | 621 | 598 | 588 | ||||||||||
Non-Cash Items | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -181 | -19.9 | 231 | 207 | 42.4 | ||||||
Change in Working Capital | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 301 | 865 | -407 | -282 | 246 | ||||||
Total Cash From Operations | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,358 | 1,606 | 958 | 857 | 1,322 | |||||||
Capital Expenditures | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | -979 | -615 | -467 | -553 | -740 | |||||||
Other Investments | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | -270 | -299 | 100 | 74.3 | -89.5 | |||||||
Total Cash From Investing | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | -1,249 | -914 | -367 | -479 | -830 | |||||||
Dividends Paid | EUR mil | ... | ... | ... | ... | ... | -175 | -84.2 | -135 | -135 | -155 | |||||||||||
Issuance Of Debt | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 651 | -229 | -218 | -729 | 161 | ||||||
Total Cash From Financing | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 413 | -540 | -390 | -934 | -74.7 | |||||||
Net Change In Cash | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 522 | 152 | 200 | -556 | 418 | |||||||
ratios | ||||||||||||||||||||||
Days Sales Outstanding | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | 56.1 | 62.2 | 57.0 | 53.7 | 52.5 | |||||||
Days Sales Of Inventory | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | 152 | 164 | 164 | 150 | 154 | |||||||
Days Payable Outstanding | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | 99.5 | 129 | 128 | 107 | 115 | |||||||
Cash Conversion Cycle | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | 109 | 97.6 | 93.4 | 96.5 | 91.2 | |||||||
Cash Earnings | EUR mil | ... | ... | ... | ... | ... | ... | 1,238 | 761 | 1,134 | 931 | 1,033 | ||||||||||
Cash Earnings Per Share | EUR | ... | ... | ... | ... | ... | ... | 7.61 | 4.54 | 6.73 | 5.52 | 6.06 | ||||||||||
Price/Cash Earnings (P/CE) | ... | ... | ... | ... | ... | ... | 1.29 | 6.59 | 4.93 | 4.57 | 3.96 | |||||||||||
Free Cash Flow | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 108 | 692 | 591 | 378 | 492 | |||||||
Free Cash Flow Yield | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 7.12 | 13.4 | 10.6 | 9.53 | 11.7 |
other data | Unit | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
other data | ||||||||||||||||||||||
ROA | % | ... | ... | ... | ... | ... | ... | 4.16 | 0.862 | 4.04 | 2.60 | 3.46 | ||||||||||
Gross Margin | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 40.0 | 42.9 | 42.6 | 40.3 | 41.5 | |||||||
Employees | ... | ... | ... | ... | ... | ... | ... | 44,004 | 42,021 | 45,260 | 46,473 | 46,351 | ||||||||||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6,023 | 5,513 | 5,439 | 6,012 | 5,706 | |||||||
Cost Per Employee (Local Currency) | EUR per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,117 | 3,964 | 4,112 | 4,324 | 4,444 | |||||||
Staff Cost (As % Of Total Cost) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 20.5 | 24.4 | 22.4 | 21.2 | 23.2 | |||||||
Effective Tax Rate | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 12.7 | -1.88 | 21.6 | 18.1 | 20.3 | |||||||
Enterprise Value (EV) | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 7,919 | 12,474 | 11,741 | 9,524 | 9,138 | |||||||
EV/EBITDA | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3.14 | 8.93 | 5.53 | 5.26 | 4.94 | ||||||||
EV/Capital Employed | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.576 | 0.967 | 0.963 | 0.780 | 0.737 | ||||||||
EV/Sales | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.466 | 1.05 | 0.810 | 0.568 | 0.618 | ||||||||
EV/EBIT | ... | ... | ... | ... | ... | ... | ... | ... | ... | 5.33 | 25.5 | 9.01 | 9.73 | 8.34 | ||||||||
Capital Expenditures (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 8.43 | 7.20 | 4.26 | 4.59 | 6.42 | |||||||
Sales from Steel | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4,329 | 3,099 | 4,175 | 4,130 | 3,922 | ... | ||||||
Sales from Special Steel | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3,531 | 2,358 | 2,631 | 2,945 | 2,748 | ... | ||
Sales from Metal Engineering | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,351 | 1,909 | 2,723 | 2,956 | 2,914 | ... | ||||||
Sales from Metal Forming | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,036 | 1,559 | 2,179 | 2,475 | 2,310 | ... | ||||||
EBIT from Steel | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 522 | 201 | 372 | 227 | 218 | ... | ||||||
EBIT from Special Steel | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 55.0 | -80.0 | 209 | 273 | 224 | ... | ||
EBIT from Metal Engineering | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 325 | 226 | 309 | 97.0 | 320 | ... | ||||||
EBIT from Metal Forming | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 160 | 50.0 | 182 | 185 | 168 | ... | |||||
EBIT Margin from Steel | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 12.1 | 6.49 | 8.91 | 5.50 | 5.56 | ... | ||||||
EBIT Margin from Special Steel | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1.56 | -3.39 | 7.94 | 9.27 | 8.15 | ... | ||
EBIT Margin from Metal Engineering | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 13.8 | 11.8 | 11.3 | 3.28 | 11.0 | ... | ||||||
EBIT Margin from Metal Forming | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 7.86 | 3.21 | 8.35 | 7.47 | 7.27 | ... | |||||
Sales in Austria | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,279 | 770 | 1,095 | 1,206 | 1,152 | ... | |||||
Sales in the EU | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 5,348 | 4,532 | 6,791 | 7,476 | 7,145 | ... | |||||
Sales in Other Europe | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,558 | 1,796 | 548 | 603 | 576 | ... | |||||
Sales in Asia | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 814 | 770 | 876 | 965 | 691 | ... | ||
Sales in Brazil | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 465 | 342 | 438 | 482 | 576 | ... | |
Sales in North America | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 814 | ... | 767 | 844 | 922 | ... | ||||
Sales to Automotive Segment | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,906 | ... | 3,067 | ... | 3,342 | ... | |||
Sales to Energy Segment | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,628 | ... | 1,534 | ... | 1,844 | ... | |||
Sales to Railway Infrastructure Segment | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,511 | ... | 1,424 | ... | 1,498 | ... | |||
Sales to Aviation Segment | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | ... | 219 | ... | 230 | ... | |||
Sales to Civil & Mechanical Engineering Segment | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,976 | ... | 1,314 | ... | 1,268 | ... | |||
Sales to Construction Segment | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,395 | ... | 1,095 | ... | 1,037 | ... | |||
Sales to Storage Technology Segment | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | ... | 110 | ... | 230 | ... | |||
Sales to Consumer Segment | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 698 | ... | 876 | ... | 576 | ... |
Get all company financials in excel:
The voestalpine Group is a steel-based technology and capital goods group focusing on the manufacture, processing, and development of sophisticated steel products. The Company supplies technology-intensive sectors, such as the automotive, railway, aviation, and energy industries. The Company is based in Linz, Austria and employes over 45,000 people. The Linz hot strip mill is a "fully integrated steel works" operated by voestalpine Stahl GmbH, a part of the steel division of voestalpine AG. In addition to Linz the most important plants are in Leoben in Styria and in Krems in Lower Austria. The Company operates in four divisions: Steel, Special Steel, Metal Engineering and Metal Forming Division. Voestalpine's history dates back to 1881, when the Alpine Montangesellschaft was founded as a vehicle of consolidating Austrian iron and steel assets
Voestalpine has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 8.68% a year during that time to total of EUR 1,523 mil in 2014, or 13.6% of sales. That’s compared to 12.8% average margin seen in last five years.
The company netted EUR 536 mil in 2014 implying ROE of 10.3% and ROCE of 5.41%. Again, the average figures were 9.28% and 4.81%, respectively when looking at the previous 5 years.
Voestalpine’s net debt amounted to EUR 3,430 mil at the end of 2014, or 0.672 of equity. When compared to EBITDA, net debt was 2.25x, up when compared to average of 2.15x seen in the last 5 years.
Voestalpine stock traded at EUR 34.1 per share at the end of 2014 resulting in a market capitalization of USD 7,116 mil. Over the previous five years, stock price grew by 13.9% or 2.63% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 5.74x and price to earnings (PE) of 11.0x as of 2014.