By Helgi Library - April 2, 2020
Zumtobel's total assets reached EUR 1,086 mil at the end of 2014, up 7.92% compared to the previous year. Current ...
By Helgi Library - April 2, 2020
Zumtobel's total assets reached EUR 1,086 mil at the end of 2014, up 7.92% compared to the previous year. Current ...
Profit Statement | 2012 | 2013 | 2014 | |
Sales | EUR mil | 1,244 | 1,247 | 1,313 |
Gross Profit | EUR mil | 608 | 690 | 717 |
EBITDA | EUR mil | 79.5 | 80.2 | 100 |
EBIT | EUR mil | 21.7 | 12.1 | 41.1 |
Financing Cost | EUR mil | 9.86 | 14.6 | 25.4 |
Pre-Tax Profit | EUR mil | 7.88 | -2.42 | 15.7 |
Net Profit | EUR mil | 5.96 | -5.00 | 12.2 |
Dividends | EUR mil | 8.62 | 3.26 | 8.15 |
Balance Sheet | 2012 | 2013 | 2014 | |
Total Assets | EUR mil | 995 | 1,007 | 1,086 |
Non-Current Assets | EUR mil | 530 | 520 | 553 |
Current Assets | EUR mil | 465 | 487 | 534 |
Working Capital | EUR mil | 214 | 221 | 262 |
Shareholders' Equity | EUR mil | 357 | 328 | 323 |
Liabilities | EUR mil | 637 | 679 | 764 |
Total Debt | EUR mil | 201 | 203 | 208 |
Net Debt | EUR mil | 114 | 128 | 149 |
Ratios | 2012 | 2013 | 2014 | |
ROE | % | 1.64 | -1.46 | 3.76 |
ROCE | % | 0.780 | -0.673 | 1.57 |
Gross Margin | % | 48.9 | 55.3 | 54.6 |
EBITDA Margin | % | 6.39 | 6.43 | 7.63 |
EBIT Margin | % | 1.74 | 0.974 | 3.13 |
Net Margin | % | 0.479 | -0.401 | 0.932 |
Net Debt/EBITDA | 1.44 | 1.60 | 1.49 | |
Net Debt/Equity | 0.320 | 0.392 | 0.461 | |
Cost of Financing | % | 4.56 | 7.21 | 12.4 |
Valuation | 2012 | 2013 | 2014 | |
Market Capitalisation | USD mil | 484 | 892 | 1,276 |
Enterprise Value (EV) | USD mil | 634 | 1,069 | 1,456 |
Number Of Shares | mil | 43.1 | 43.1 | 43.1 |
Share Price | EUR | 8.50 | 15.0 | 24.4 |
EV/EBITDA | 6.22 | 10.0 | 11.3 | |
EV/Sales | 0.397 | 0.646 | 0.861 | |
Price/Earnings (P/E) | 61.5 | -130 | 86.2 | |
Price/Book Value (P/BV) | 1.03 | 1.97 | 3.27 | |
Dividend Yield | % | 2.35 | 0.504 | 0.773 |
Get all company financials in excel:
summary | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
income statement | ||||||||||||||
Sales | EUR mil | ... | 1,174 | 1,115 | 1,228 | 1,280 | 1,244 | |||||||
Gross Profit | EUR mil | ... | 614 | 556 | 620 | 619 | 608 | |||||||
EBIT | EUR mil | ... | 68.1 | -21.1 | 79.5 | 36.8 | 21.7 | |||||||
Net Profit | EUR mil | ... | 13.4 | -69.9 | 51.0 | 15.2 | 5.96 | |||||||
ROE | % | ... | 2.87 | -18.4 | 14.2 | 4.06 | 1.64 | |||||||
EBIT Margin | % | ... | 5.80 | -1.89 | 6.48 | 2.88 | 1.74 | |||||||
Net Margin | % | ... | 1.14 | -6.28 | 4.15 | 1.19 | 0.479 | |||||||
Employees | ... | 7,329 | 7,814 | 7,456 | 7,162 | 7,162 | ||||||||
balance sheet | ||||||||||||||
Total Assets | EUR mil | ... | 1,019 | 973 | 1,020 | 1,036 | 995 | |||||||
Non-Current Assets | EUR mil | ... | 594 | 517 | 517 | 532 | 530 | |||||||
Current Assets | EUR mil | ... | 425 | 456 | 503 | 505 | 465 | |||||||
Shareholders' Equity | EUR mil | ... | 421 | 340 | 379 | 371 | 357 | |||||||
Liabilities | EUR mil | ... | 598 | 632 | 642 | 666 | 637 | |||||||
Non-Current Liabilities | EUR mil | ... | 314 | 328 | 328 | 362 | 339 | |||||||
Current Liabilities | EUR mil | ... | ... | ... | ... | ... | 284 | 304 | 314 | 304 | 299 | |||
Net Debt/EBITDA | ... | ... | 1.03 | 1.08 | 1.56 | 1.09 | 1.44 | |||||||
Net Debt/Equity | ... | 0.389 | 0.386 | 0.379 | 0.387 | 0.320 | ||||||||
Cost of Financing | % | ... | ... | 10.1 | 4.40 | 4.37 | 4.91 | 4.56 | ||||||
cash flow | ||||||||||||||
Total Cash From Operations | EUR mil | ... | 96.8 | 72.4 | 59.9 | 70.8 | 103 | |||||||
Total Cash From Investing | EUR mil | ... | -56.3 | -42.2 | -61.5 | -55.9 | -58.5 | |||||||
Total Cash From Financing | EUR mil | ... | -70.6 | 5.70 | -12.3 | -1.92 | -46.3 | |||||||
Net Change In Cash | EUR mil | ... | -30.2 | 35.9 | -13.9 | 13.0 | -1.45 | |||||||
valuation | ||||||||||||||
Market Capitalisation | USD mil | ... | ... | ... | ... | 405 | 1,003 | 1,402 | 581 | 484 | ||||
Number Of Shares | mil | 42.8 | 42.8 | 43.1 | 43.1 | 43.1 | ||||||||
Share Price | EUR | ... | ... | ... | ... | 6.80 | 16.3 | 24.5 | 10.4 | 8.50 | ||||
Earnings Per Share (EPS) | EUR | ... | 0.314 | -1.63 | 1.18 | 0.353 | 0.138 | |||||||
Book Value Per Share | EUR | ... | 9.84 | 7.95 | 8.78 | 8.59 | 8.29 | |||||||
Dividend Per Share | EUR | ... | ... | ... | ... | ... | 0.699 | 0.699 | 0.150 | 0.500 | 0.200 | |||
Price/Earnings (P/E) | ... | ... | ... | ... | 21.7 | -10.0 | 20.7 | 29.5 | 61.5 | |||||
Price/Book Value (P/BV) | ... | ... | ... | ... | 0.691 | 2.06 | 2.79 | 1.21 | 1.03 | |||||
Dividend Yield | % | ... | ... | ... | ... | ... | 10.3 | 4.28 | 0.612 | 4.81 | 2.35 | |||
Earnings Per Share Growth | % | ... | ... | -85.3 | -620 | -172 | -70.2 | -60.9 | ||||||
Book Value Per Share Growth | % | ... | ... | -16.5 | -19.2 | 10.5 | -2.08 | -3.57 |
income statement | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
income statement | ||||||||||||||
Sales | EUR mil | ... | 1,174 | 1,115 | 1,228 | 1,280 | 1,244 | |||||||
Cost of Goods & Services | EUR mil | ... | 560 | 558 | 608 | 661 | 636 | |||||||
Gross Profit | EUR mil | ... | 614 | 556 | 620 | 619 | 608 | |||||||
Staff Cost | EUR mil | ... | ... | ... | ... | ... | 179 | 189 | 210 | 221 | 219 | |||
Other Cost | EUR mil | ... | ... | ... | ... | ... | 275 | 246 | 318 | 267 | 309 | |||
EBITDA | EUR mil | ... | ... | 160 | 121 | 92.1 | 131 | 79.5 | ||||||
Depreciation | EUR mil | ... | ... | 91.5 | 142 | 12.6 | 94.2 | 57.8 | ||||||
EBIT | EUR mil | ... | 68.1 | -21.1 | 79.5 | 36.8 | 21.7 | |||||||
Financing Cost | EUR mil | ... | 22.6 | 9.93 | 9.81 | 11.3 | 9.86 | |||||||
Extraordinary Cost | EUR mil | ... | 16.2 | 16.8 | 9.93 | 5.35 | 3.93 | |||||||
Pre-Tax Profit | EUR mil | ... | 29.3 | -47.8 | 59.8 | 20.2 | 7.88 | |||||||
Tax | EUR mil | ... | 6.32 | 5.97 | 6.95 | 4.16 | 1.63 | |||||||
Minorities | EUR mil | ... | -0.119 | 0.188 | 0.303 | 0.023 | 0.127 | |||||||
Net Profit | EUR mil | ... | 13.4 | -69.9 | 51.0 | 15.2 | 5.96 | |||||||
Dividends | EUR mil | ... | ... | ... | ... | ... | 29.9 | 30.0 | 6.47 | 21.6 | 8.62 | |||
growth rates | ||||||||||||||
Total Revenue Growth | % | ... | ... | -8.45 | -5.06 | 10.2 | 4.24 | -2.87 | ||||||
Operating Cost Growth | % | ... | ... | ... | ... | ... | ... | -12.9 | -4.15 | 21.3 | -7.59 | 8.30 | ||
EBITDA Growth | % | ... | ... | ... | 3.58 | -24.1 | -24.0 | 42.4 | -39.4 | |||||
EBIT Growth | % | ... | ... | -43.4 | -131 | -477 | -53.7 | -41.2 | ||||||
Pre-Tax Profit Growth | % | ... | ... | -66.7 | -263 | -225 | -66.3 | -60.9 | ||||||
Net Profit Growth | % | ... | ... | -85.6 | -621 | -173 | -70.2 | -60.9 | ||||||
ratios | ||||||||||||||
ROE | % | ... | 2.87 | -18.4 | 14.2 | 4.06 | 1.64 | |||||||
ROCE | % | ... | ... | 1.63 | -9.28 | 7.00 | 1.98 | 0.780 | ||||||
Gross Margin | % | ... | 52.3 | 49.9 | 50.5 | 48.4 | 48.9 | |||||||
EBITDA Margin | % | ... | ... | 13.6 | 10.9 | 7.50 | 10.2 | 6.39 | ||||||
EBIT Margin | % | ... | 5.80 | -1.89 | 6.48 | 2.88 | 1.74 | |||||||
Net Margin | % | ... | 1.14 | -6.28 | 4.15 | 1.19 | 0.479 | |||||||
Payout Ratio | % | ... | ... | ... | ... | ... | 223 | -42.8 | 12.7 | 142 | 145 | |||
Cost of Financing | % | ... | ... | 10.1 | 4.40 | 4.37 | 4.91 | 4.56 | ||||||
Net Debt/EBITDA | ... | ... | 1.03 | 1.08 | 1.56 | 1.09 | 1.44 |
balance sheet | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
balance sheet | ||||||||||||||
Non-Current Assets | EUR mil | ... | 594 | 517 | 517 | 532 | 530 | |||||||
Property, Plant & Equipment | EUR mil | ... | 233 | 231 | 234 | 242 | 240 | |||||||
Intangible Assets | EUR mil | ... | 290 | 232 | 235 | 294 | 243 | |||||||
Goodwill | EUR mil | ... | ... | ... | ... | ... | ... | ... | 183 | 184 | 191 | 190 | ||
Current Assets | EUR mil | ... | 425 | 456 | 503 | 505 | 465 | |||||||
Inventories | EUR mil | ... | 149 | 146 | 190 | 173 | 160 | |||||||
Receivables | EUR mil | ... | 169 | 173 | 187 | 210 | 186 | |||||||
Cash & Cash Equivalents | EUR mil | ... | 68.6 | 87.8 | 86.3 | 87.7 | 87.0 | |||||||
Total Assets | EUR mil | ... | 1,019 | 973 | 1,020 | 1,036 | 995 | |||||||
Shareholders' Equity | EUR mil | ... | 421 | 340 | 379 | 371 | 357 | |||||||
Of Which Minority Interest | EUR mil | ... | 1.96 | 3.83 | 3.31 | 2.71 | 3.51 | |||||||
Liabilities | EUR mil | ... | 598 | 632 | 642 | 666 | 637 | |||||||
Non-Current Liabilities | EUR mil | ... | 314 | 328 | 328 | 362 | 339 | |||||||
Long-Term Debt | EUR mil | ... | 216 | 214 | 213 | 227 | 197 | |||||||
Deferred Tax Liabilities | EUR mil | ... | ... | ... | ... | ... | 9.13 | 11.6 | 11.6 | 10.2 | 7.31 | |||
Current Liabilities | EUR mil | ... | ... | ... | ... | ... | 284 | 304 | 314 | 304 | 299 | |||
Short-Term Debt | EUR mil | ... | 16.9 | 4.81 | 17.3 | 3.74 | 4.26 | |||||||
Trade Payables | EUR mil | ... | 110 | 131 | 141 | 131 | 132 | |||||||
Equity And Liabilities | EUR mil | ... | 1,019 | 973 | 1,020 | 1,036 | 995 | |||||||
growth rates | ||||||||||||||
Total Asset Growth | % | ... | ... | -7.88 | -4.51 | 4.90 | 1.55 | -4.00 | ||||||
Shareholders' Equity Growth | % | ... | ... | -18.1 | -19.1 | 11.2 | -2.12 | -3.57 | ||||||
Net Debt Growth | % | ... | ... | 26.5 | -19.8 | 9.24 | -0.119 | -20.3 | ||||||
Total Debt Growth | % | ... | ... | 7.31 | -5.69 | 4.81 | 0.556 | -12.9 | ||||||
ratios | ||||||||||||||
Total Debt | EUR mil | ... | 232 | 219 | 230 | 231 | 201 | |||||||
Net Debt | EUR mil | ... | 164 | 131 | 144 | 143 | 114 | |||||||
Working Capital | EUR mil | ... | 208 | 188 | 236 | 252 | 214 | |||||||
Capital Employed | EUR mil | ... | 802 | 705 | 754 | 783 | 744 | |||||||
Net Debt/Equity | ... | 0.389 | 0.386 | 0.379 | 0.387 | 0.320 | ||||||||
Cost of Financing | % | ... | ... | 10.1 | 4.40 | 4.37 | 4.91 | 4.56 |
cash flow | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
cash flow | ||||||||||||||
Net Profit | EUR mil | ... | 13.4 | -69.9 | 51.0 | 15.2 | 5.96 | |||||||
Depreciation | EUR mil | ... | ... | 91.5 | 142 | 12.6 | 94.2 | 57.8 | ||||||
Non-Cash Items | EUR mil | ... | ... | -42.8 | -20.0 | 44.3 | -23.3 | 2.23 | ||||||
Change in Working Capital | EUR mil | ... | ... | 34.7 | 20.2 | -48.1 | -15.4 | 37.3 | ||||||
Total Cash From Operations | EUR mil | ... | 96.8 | 72.4 | 59.9 | 70.8 | 103 | |||||||
Capital Expenditures | EUR mil | ... | -64.7 | -48.7 | -57.3 | -57.2 | -59.5 | |||||||
Other Investments | EUR mil | ... | 8.38 | 6.47 | -4.23 | 1.30 | 1.05 | |||||||
Total Cash From Investing | EUR mil | ... | -56.3 | -42.2 | -61.5 | -55.9 | -58.5 | |||||||
Dividends Paid | EUR mil | ... | ... | ... | ... | ... | -29.9 | -30.0 | -6.47 | -21.6 | -8.62 | |||
Issuance Of Debt | EUR mil | ... | ... | 15.8 | -13.2 | 10.6 | 1.28 | -29.8 | ||||||
Total Cash From Financing | EUR mil | ... | -70.6 | 5.70 | -12.3 | -1.92 | -46.3 | |||||||
Net Change In Cash | EUR mil | ... | -30.2 | 35.9 | -13.9 | 13.0 | -1.45 | |||||||
ratios | ||||||||||||||
Days Sales Outstanding | days | ... | 52.7 | 56.5 | 55.4 | 59.8 | 54.5 | |||||||
Days Sales Of Inventory | days | ... | 96.9 | 95.5 | 114 | 95.4 | 92.2 | |||||||
Days Payable Outstanding | days | ... | 71.6 | 85.4 | 84.5 | 72.3 | 75.7 | |||||||
Cash Conversion Cycle | days | ... | 78.0 | 66.6 | 85.2 | 82.9 | 70.9 | |||||||
Cash Earnings | EUR mil | ... | ... | 105 | 72.3 | 63.6 | 109 | 63.8 | ||||||
Cash Earnings Per Share | EUR | ... | ... | 2.45 | 1.69 | 1.47 | 2.54 | 1.48 | ||||||
Price/Cash Earnings (P/CE) | ... | ... | ... | ... | 2.77 | 9.69 | 16.6 | 4.10 | 5.75 | |||||
Free Cash Flow | EUR mil | ... | 40.4 | 30.2 | -1.68 | 14.9 | 44.8 | |||||||
Free Cash Flow Yield | % | ... | ... | ... | ... | 14.6 | 4.19 | -0.159 | 3.56 | 11.9 |
other data | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
other data | ||||||||||||||
ROA | % | ... | 1.26 | -7.02 | 5.12 | 1.48 | 0.587 | |||||||
Gross Margin | % | ... | 52.3 | 49.9 | 50.5 | 48.4 | 48.9 | |||||||
Employees | ... | 7,329 | 7,814 | 7,456 | 7,162 | 7,162 | ||||||||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | 2,986 | 2,809 | 3,103 | 3,574 | 3,278 | |||
Cost Per Employee (Local Currency) | EUR per month | ... | ... | ... | ... | ... | 2,041 | 2,020 | 2,345 | 2,571 | 2,553 | |||
Staff Cost (As % Of Total Cost) | % | ... | ... | ... | ... | ... | 16.2 | 16.7 | 18.3 | 17.8 | 18.0 | |||
Effective Tax Rate | % | ... | 21.6 | -12.5 | 11.6 | 20.6 | 20.7 | |||||||
Enterprise Value (EV) | USD mil | ... | ... | ... | ... | 633 | 1,192 | 1,593 | 767 | 634 | ||||
EV/EBITDA | ... | ... | ... | ... | 2.71 | 7.07 | 13.1 | 4.21 | 6.22 | |||||
EV/Capital Employed | ... | ... | ... | ... | 0.567 | 1.18 | 1.59 | 0.756 | 0.646 | |||||
EV/Sales | ... | ... | ... | ... | 0.369 | 0.769 | 0.980 | 0.431 | 0.397 | |||||
EV/EBIT | ... | ... | ... | ... | 6.35 | -40.7 | 15.1 | 15.0 | 22.8 | |||||
Capital Expenditures (As % of Sales) | % | ... | 5.51 | 4.37 | 4.67 | 4.46 | 4.79 | |||||||
Sales of Lighting Segment | EUR mil | ... | ... | ... | ... | ... | ... | 866 | 817 | 869 | 936 | 936 | ||
Sales of Components Segment | EUR mil | ... | ... | ... | ... | ... | ... | 366 | 367 | 437 | 377 | 377 | ||
Sales in Europe | EUR mil | ... | ... | ... | ... | ... | ... | 950 | 878 | 951 | 978 | 978 | ... | ... |
Sales in Asia | EUR mil | ... | ... | ... | ... | ... | ... | 89.0 | 96.0 | 111 | 109 | 109 | ... | ... |
Sales in Australia & New Zealand | EUR mil | ... | ... | ... | ... | ... | ... | 90.0 | 101 | 120 | 106 | 106 | ... | ... |
Sales in the America | EUR mil | ... | ... | ... | ... | ... | ... | 32.0 | 30.0 | 35.0 | 39.0 | 39.0 | ... | ... |
Sales in the Rest Of The World | EUR mil | ... | ... | ... | ... | ... | ... | 8.00 | 9.00 | 12.0 | 11.0 | 11.0 | ... | ... |
Get all company financials in excel:
Zumtobel AG is an Austria-based supplier of integral lighting solutions for professional indoor and outdoor building lighting applications. The Company operates in two business segments: Lighting and Components. The Lighting Segment covers luminaries, lighting management and lighting solutions business for indoor and outdoor applications, and comprises the brands Zumtobel and Thorn, as well as original equipment manufacturer (OEM) brand Reiss. The Components Segment is focused primarily on the development and marketing of control gear for conventional lighting components, light-emitting diodes (LED) converters and LED/organic light-emitting diode (OLED) modules, lighting management systems and connection technology under the Tridonic brand. In 2013, the Company had over 5,000 employees.
Zumtobel has been growing its sales by a year on average in the last 5 years. EBITDA has fallen on average by 3.73% a year during that time to total of EUR 100 mil in 2014, or 7.63% of sales. That’s compared to 7.64% average margin seen in last five years.
The company netted EUR 12.2 mil in 2014 implying ROE of 3.76% and ROCE of 1.57%. Again, the average figures were 4.44% and 2.13%, respectively when looking at the previous 5 years.
Zumtobel’s net debt amounted to EUR 149 mil at the end of 2014, or 0.461 of equity. When compared to EBITDA, net debt was 1.49x, up when compared to average of 1.44x seen in the last 5 years.
Zumtobel stock traded at EUR 24.4 per share at the end of 2014 resulting in a market capitalization of USD 1,276 mil. Over the previous five years, stock price grew by 49.6% or 8.39% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 11.3x and price to earnings (PE) of 86.2x as of 2014.