Institutional Sign In

Go

Chirana T. Injecta Group

Chirana T. Injecta Group's net profit rose 17.1% yoy to EUR 1.88 mil in 2021

By Helgi Analytics - October 25, 2022

Chirana T. Injecta Group made a net profit of EUR 1.88 mil with revenues of EUR 50.5 mil in 2021, up by 17.1% and up by...

Chirana T. Injecta Group's price/earnings (P/E) fell 14.6% yoy to 15.7 in 2021

By Helgi Analytics - October 25, 2022

Chirana T. Injecta Group stock traded at EUR 29.5 per share at the end 2021 translating into a market capitalization of USD 34.6 mil. ...

Chirana T. Injecta Group's Share Price remain unchanged yoy at EUR 29.5 in 2021

By Helgi Analytics - October 25, 2022

Chirana T. Injecta Group stock traded at EUR 29.5 per share at the end 2021 implying a market capitalization of USD 34.6 mil. Sin...

Profit Statement 2019 2020 2021
Sales EUR mil 41.9 42.8 50.5
Gross Profit EUR mil 11.0 20.1 23.5
EBITDA EUR mil 5.67 5.17 5.78
EBIT EUR mil 2.53 2.08 2.70
Financing Cost EUR mil 0.315 0 0.250
Pre-Tax Profit EUR mil 2.22 2.08 2.44
Net Profit EUR mil 1.74 1.60 1.88
Dividends EUR mil 0 0 1.90
Balance Sheet 2019 2020 2021
Total Assets EUR mil 57.4 54.1 60.0
Non-Current Assets EUR mil 31.1 29.6 30.7
Current Assets EUR mil 26.3 24.5 29.3
Working Capital EUR mil 16.2 16.6 17.3
Shareholders' Equity EUR mil 33.5 35.3 37.9
Liabilities EUR mil 23.9 18.8 22.1
Total Debt EUR mil 11.4 9.68 9.02
Net Debt EUR mil 10.2 7.78 7.08
Ratios 2019 2020 2021
ROE % 5.33 4.66 5.13
ROCE % 3.75 3.43 3.99
Gross Margin % 26.2 47.0 46.5
EBITDA Margin % 13.5 12.1 11.5
EBIT Margin % 6.04 4.87 5.35
Net Margin % 4.15 3.75 3.72
Net Debt/EBITDA 1.80 1.50 1.23
Net Debt/Equity % 30.5 22.0 18.7
Cost of Financing % 2.79 0 2.67
Valuation 2019 2020 2021
Market Capitalisation USD mil 33.1 36.1 34.6
Enterprise Value (EV) USD mil 44.6 45.6 42.9
Number Of Shares mil 1.00 1.00 1.00
Share Price EUR 29.5 29.5 29.5
EV/EBITDA 6.93 7.54 6.20
EV/Sales 0.939 0.910 0.710
Price/Earnings (P/E) 17.0 18.4 15.7
Price/Book Value (P/BV) 0.882 0.835 0.780
Dividend Yield % 0 0 6.44

Get all company financials in excel:

Download Sample   $19.99

overview Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
income statement                                    
Sales EUR mil               32.3 33.3 34.9 41.9 42.8            
Gross Profit EUR mil               12.6 14.0 14.7 11.0 20.1            
EBIT EUR mil               1.61 2.61 2.43 2.53 2.08            
Net Profit EUR mil               1.13 1.69 1.86 1.74 1.60            
                                       
ROE % ...             4.02 5.72 6.04 5.33 4.66            
EBIT Margin %               4.99 7.85 6.96 6.04 4.87            
Net Margin %               3.49 5.07 5.33 4.15 3.75            
Employees ... ... ... ... ... ... ... ... ... 434 204 ... ... ... ... ... ... ...
balance sheet                                    
Total Assets EUR mil               52.5 51.4 52.3 57.4 54.1            
Non-Current Assets EUR mil               35.8 34.7 33.6 31.1 29.6            
Current Assets EUR mil               16.7 16.7 18.6 26.3 24.5            
                                       
Shareholders' Equity EUR mil               29.1 29.9 31.7 33.5 35.3            
Liabilities EUR mil               23.4 21.5 20.5 23.9 18.8            
Non-Current Liabilities EUR mil               12.4 9.30 6.75 6.39 5.19            
Current Liabilities EUR mil               11.9 12.2 13.8 17.6 13.6            
                                       
Net Debt/EBITDA               2.72 2.14 1.61 1.80 1.50            
Net Debt/Equity %               47.9 43.7 31.9 30.5 22.0            
Cost of Financing % ...             2.49 2.79 1.52 2.79 0            
cash flow                                    
Total Cash From Operations EUR mil ...             3.42 3.75 3.27 0.979 4.30            
Total Cash From Investing EUR mil ...             -0.844 -1.43 -1.06 -0.376 -1.00            
Total Cash From Financing EUR mil ...             -2.82 -1.96 -2.20 -0.548 -1.68            
Net Change In Cash EUR mil ...             -0.241 0.353 0.009 0.055 0.743            
valuation                                    
Market Capitalisation USD mil ... ... ... ... ... ... ... 31.2 35.4 33.8 33.1 36.1            
Enterprise Value (EV) USD mil ... ... ... ... ... ... ... 45.9 51.1 45.4 44.6 45.6            
Number Of Shares mil ... ... ... ... ... ... ... 1.00 1.00 1.00 1.00 1.00            
Share Price EUR ... ... ... ... ... ... ... 29.5 29.5 29.5 29.5 29.5            
Price/Earnings (P/E) ... ... ... ... ... ... ... 26.2 17.5 15.9 17.0 18.4            
Price/Cash Earnings (P/CE) ... ... ... ... ... ... ... 6.35 5.68 5.32 6.05 6.29            
EV/EBITDA ... ... ... ... ... ... ... 8.34 7.43 6.15 6.93 7.54            
Price/Book Value (P/BV) ... ... ... ... ... ... ... 1.01 0.987 0.931 0.882 0.835            
Dividend Yield % ... ... ... ... ... ... ... ... ... 0 0 0            
income statement Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
income statement                                    
Sales EUR mil               32.3 33.3 34.9 41.9 42.8            
Cost of Goods & Services EUR mil               19.6 19.3 20.1 30.9 22.7            
Gross Profit EUR mil               12.6 14.0 14.7 11.0 20.1            
Staff Cost EUR mil               7.85 8.68 9.61 6.42 11.2            
Other Operating Cost (Income) EUR mil               -0.345 -0.838 -1.17 -1.11 3.76            
EBITDA EUR mil               5.14 6.12 6.30 5.67 5.17            
Depreciation EUR mil               3.52 3.51 3.69 3.14 3.09            
EBIT EUR mil               1.61 2.61 2.43 2.53 2.08            
Net Financing Cost EUR mil               0.392 0.402 0.193 0.315 0            
Financing Cost EUR mil               0.392 0.402 0.193 0.315 0            
Extraordinary Cost EUR mil               -0.258 -0.033 -0.178 0 0            
Pre-Tax Profit EUR mil               1.48 2.24 2.41 2.22 2.08            
Tax EUR mil               0.351 0.557 0.553 0.477 0.479            
Minorities EUR mil               0 0 0 0 0            
Net Profit EUR mil               1.13 1.69 1.86 1.74 1.60            
Net Profit Avail. to Common EUR mil               1.13 1.69 1.86 1.74 1.60            
Dividends EUR mil ... ... ... ... ... ... ... ... ... 0 0 0            
growth rates                                    
Total Revenue Growth % ...             -3.60 3.07 4.79 20.1 2.24            
Staff Cost Growth % ...             1.47 10.6 10.7 -33.2 74.3            
EBITDA Growth % ...             -33.0 19.2 2.91 -9.96 -8.83            
EBIT Growth % ...             -62.5 0 ... 4.24 -17.6            
Pre-Tax Profit Growth % ...             -63.9 51.8 7.49 -8.17 -5.90            
Net Profit Growth % ...             -63.4 49.7 10.2 -6.51 -7.66            
ratios                                    
ROE % ...             4.02 5.72 6.04 5.33 4.66            
ROA % ...             2.12 3.25 3.59 3.17 2.88            
ROCE % ...             2.38 3.64 4.08 3.75 3.43            
Gross Margin %               39.2 42.0 42.3 26.2 47.0            
EBITDA Margin %               15.9 18.4 18.1 13.5 12.1            
EBIT Margin %               4.99 7.85 6.96 6.04 4.87            
Net Margin %               3.49 5.07 5.33 4.15 3.75            
Payout Ratio % ... ... ... ... ... ... ... ... ... 0 0 0            
Cost of Financing % ...             2.49 2.79 1.52 2.79 0            
Net Debt/EBITDA               2.72 2.14 1.61 1.80 1.50            
balance sheet Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
balance sheet                                    
Cash & Cash Equivalents EUR mil               0.743 1.10 1.11 1.16 1.90            
Receivables EUR mil               6.69 7.23 7.22 15.7 13.2            
Inventories EUR mil               9.27 8.38 10.0 9.28 9.25            
Other ST Assets EUR mil               < 0.001 < -0.001 0.297 0.211 0.170            
Current Assets EUR mil               16.7 16.7 18.6 26.3 24.5            
Property, Plant & Equipment EUR mil               17.5 15.3 14.2 14.0 12.9            
LT Investments & Receivables EUR mil               3.44 4.38 4.63 2.35 1.95            
Intangible Assets EUR mil               14.9 15.0 14.8 14.8 14.8            
Goodwill EUR mil               14.8 14.8 14.8 14.8 14.8            
Non-Current Assets EUR mil               35.8 34.7 33.6 31.1 29.6            
Total Assets EUR mil               52.5 51.4 52.3 57.4 54.1            
                                       
Trade Payables EUR mil               4.84 4.64 5.52 8.80 5.84            
Short-Term Debt EUR mil               6.37 6.84 7.52 8.00 7.00            
Other ST Liabilities EUR mil               0.743 0.756 0.756 0.756 0.756            
Current Liabilities EUR mil               11.9 12.2 13.8 17.6 13.6            
Long-Term Debt EUR mil               8.33 7.32 3.71 3.36 2.68            
Other LT Liabilities EUR mil               4.10 1.98 3.04 3.03 2.51            
Non-Current Liabilities EUR mil               12.4 9.30 6.75 6.39 5.19            
Liabilities EUR mil               23.4 21.5 20.5 23.9 18.8            
Equity Before Minority Interest EUR mil               29.1 29.9 31.7 33.5 35.3            
Minority Interest EUR mil               0 0 0 0 0            
Equity EUR mil               29.1 29.9 31.7 33.5 35.3            
growth rates                                    
Total Asset Growth % ...             -2.07 -2.00 1.59 9.91 -5.75            
Shareholders' Equity Growth % ...             7.87 2.70 6.07 5.61 5.53            
Net Debt Growth % ...             -11.9 -6.32 -22.5 0.688 -23.8            
Total Debt Growth % ...             -12.6 -3.60 -20.7 1.11 -14.8            
ratios                                    
Total Debt EUR mil               14.7 14.2 11.2 11.4 9.68            
Net Debt EUR mil               14.0 13.1 10.1 10.2 7.78            
Working Capital EUR mil               11.1 11.0 11.7 16.2 16.6            
Capital Employed EUR mil               46.9 45.7 45.3 47.3 46.2            
Net Debt/Equity %               47.9 43.7 31.9 30.5 22.0            
Current Ratio               1.40 1.37 1.35 1.50 1.80            
Quick Ratio               0.622 0.681 0.604 0.960 1.11            
cash flow Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
cash flow                                    
Net Profit EUR mil               1.13 1.69 1.86 1.74 1.60            
Depreciation EUR mil               3.52 3.51 3.69 3.14 3.09            
Non-Cash Items EUR mil ...             -2.69 -1.60 -1.55 0.554 0            
Change in Working Capital EUR mil ...             1.46 0.156 -0.738 -4.46 -0.396            
Total Cash From Operations EUR mil ...             3.42 3.75 3.27 0.979 4.30            
                                       
Capital Expenditures EUR mil ...             -1.03 -1.87 -1.45 -0.379 -1.00            
Other Investing Activities EUR mil ...             0.190 0.432 0.391 0 0            
Total Cash From Investing EUR mil ...             -0.844 -1.43 -1.06 -0.376 -1.00            
                                       
Dividends Paid EUR mil ... ... ... ... ... ... ... ... ... ... 0 0            
Issuance Of Debt EUR mil ...             -2.13 -0.529 -2.93 0.125 -1.68            
Total Cash From Financing EUR mil ...             -2.82 -1.96 -2.20 -0.548 -1.68            
Net Change In Cash EUR mil ...             -0.241 0.353 0.009 0.055 0.743            
ratios                                    
Days Sales Outstanding days               75.7 79.4 75.6 137 112            
Days Sales Of Inventory days               172 158 181 110 149            
Days Payable Outstanding days               89.9 87.7 100 104 94.0            
Cash Conversion Cycle days               158 150 157 142 167            
Cash Earnings EUR mil               4.65 5.20 5.55 4.88 4.69            
Free Cash Flow EUR mil ...             2.58 2.32 2.21 0.603 3.30            
Capital Expenditures (As % of Sales) % ...             3.20 5.61 4.15 0.905 2.34            
other ratios Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
                                     
Employees ... ... ... ... ... ... ... ... ... 434 204 ... ... ... ... ... ... ...
Cost Per Employee USD per month ... ... ... ... ... ... ... ... ... 2,161 2,972 ... ... ... ... ... ... ...
Cost Per Employee (Local Currency) EUR per month ... ... ... ... ... ... ... ... ... 1,845 2,623 ... ... ... ... ... ... ...
Staff Cost (As % of Sales) %               24.3 26.1 27.6 15.3 26.1            
Effective Tax Rate %               23.7 24.8 22.9 21.5 23.0            
Total Revenue Growth (5-year average) % ... ... ... ... ...     2.50 2.40 3.16 4.80 5.04            
Total Revenue Growth (10-year average) % ... ... ... ... ... ... ... ... ... ... 8.14 7.57            
valuation Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
                                     
Market Capitalisation USD mil ... ... ... ... ... ... ... 31.2 35.4 33.8 33.1 36.1            
Enterprise Value (EV) USD mil ... ... ... ... ... ... ... 45.9 51.1 45.4 44.6 45.6            
Number Of Shares mil ... ... ... ... ... ... ... 1.00 1.00 1.00 1.00 1.00            
Share Price EUR ... ... ... ... ... ... ... 29.5 29.5 29.5 29.5 29.5            
EV/EBITDA ... ... ... ... ... ... ... 8.34 7.43 6.15 6.93 7.54            
Price/Earnings (P/E) ... ... ... ... ... ... ... 26.2 17.5 15.9 17.0 18.4            
Price/Cash Earnings (P/CE) ... ... ... ... ... ... ... 6.35 5.68 5.32 6.05 6.29            
P/FCF ... ... ... ... ... ... ... 11.5 12.7 13.3 49.0 8.96            
Price/Book Value (P/BV) ... ... ... ... ... ... ... 1.01 0.987 0.931 0.882 0.835            
Dividend Yield % ... ... ... ... ... ... ... ... ... 0 0 0            
Free Cash Flow Yield % ... ... ... ... ... ... ... 8.87 7.35 7.67 2.06 10.7            
Earnings Per Share (EPS) EUR ... ... ... ... ... ... ... 1.13 1.69 1.86 1.74 1.60            
Cash Earnings Per Share EUR ... ... ... ... ... ... ... 4.65 5.20 5.55 4.88 4.69            
Free Cash Flow Per Share EUR ... ... ... ... ... ... ... 2.58 2.32 2.21 0.603 3.30            
Book Value Per Share EUR ... ... ... ... ... ... ... 29.1 29.9 31.7 33.5 35.3            
Dividend Per Share EUR ... ... ... ... ... ... ... ... ... 0 0 0            
EV/Sales ... ... ... ... ... ... ... 1.33 1.37 1.11 0.939 0.910            
EV/EBIT ... ... ... ... ... ... ... 26.6 17.4 16.0 15.5 18.7            
EV/Free Cash Flow ... ... ... ... ... ... ... 16.6 19.6 17.5 65.2 11.8            
EV/Capital Employed ... ... ... ... ... ... ... 0.927 0.932 0.875 0.840 0.807            
Earnings Per Share Growth % ... ... ... ... ... ... ... ... 49.7 10.2 -6.51 -7.66            
Cash Earnings Per Share Growth % ... ... ... ... ... ... ... ... 11.7 6.89 -12.1 -3.90            
Book Value Per Share Growth % ... ... ... ... ... ... ... ... 2.70 6.07 5.61 5.53            

Get all company financials in excel:

Download Sample   $19.99

Chirana T. Injecta Group's Net Margin fell 0.709% yoy to 3.72% in 2021

By Helgi Analytics - October 25, 2022

Chirana T. Injecta Group made a net profit of EUR 1.88 mil with revenues of EUR 50.5 mil in 2021, up by 17.1% and up by 17.9%, respectively, compared to the previous year. This translates into a net margin of 3.72%. Historically, between 2009 and 2021, ...

Chirana T. Injecta Group's Capital Expenditures fell 50.0% yoy to EUR 1.50 mil in 2021

By Helgi Analytics - October 25, 2022

Chirana T. Injecta Group invested a total of EUR 1.50 mil in 2021, up 50% compared to the previous year. Historically, between 2010 - 2021, the company's investments stood at a high of EUR 4.15 mil in 2014 and a low of EUR 0.088 mil in 2010....

Chirana T. Injecta Group's ROCE rose 16.2% yoy to 3.99% in 2021

By Helgi Analytics - October 25, 2022

Chirana T. Injecta Group made a net profit of EUR 1.88 mil in 2021, up 17.1% compared to the previous year. Historically, between 2009 and 2021, the company's net profit reached a high of EUR 6.09 mil in 2012 and a low of EUR 1.13 mil in 2016. The result ...

Chirana T. Injecta Group's Net Debt/EBITDA fell 18.5% yoy to 1.23 in 2021

By Helgi Analytics - October 25, 2022

Chirana T. Injecta Group's net debt stood at EUR 7.08 mil and accounted for 18.7% of equity at the end of 2021. The ratio is down 3.29 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 99.6% in 2009 and ...

Chirana T. Injecta Group's P/FCF rose 19.8% yoy to 10.7 in 2021

By Helgi Analytics - October 25, 2022

Chirana T. Injecta Group stock traded at EUR 29.5 per share at the end 2021 translating into a market capitalization of USD 34.6 mil. Since the end of 2016, the stock has appreciated by 0% representing an annual average growth of 0%. At the end of 2021, ...

More News

Finance

Chirana T. Injecta Group has been growing its sales by 4.02% a year on average in the last 5 years. EBITDA has grown on average by 12.7% a year during that time to total of EUR 10.5 mil in 2026, or 17.1% of sales. That’s compared to 12.0% average margin seen in last five years.

The company netted EUR 6.10 mil in 2026 implying ROE of 14.8% and ROCE of 11.1%. Again, the average figures were 9.23% and 6.84%, respectively when looking at the previous 5 years.

Chirana T. Injecta Group’s net debt amounted to EUR 11.9 mil at the end of 2026, or 28.3% of equity. When compared to EBITDA, net debt was 1.14x, down when compared to average of 1.95x seen in the last 5 years.

Valuation

Chirana T. Injecta Group stock traded at EUR 29.5 per share at the end of 2026 resulting in a market capitalization of USD 34.6 mil. Over the previous five years, stock price grew by 0% or 0% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 3.87x and price to earnings (PE) of 4.84x as of 2026.

More Companies in Slovak Pharmaceutical Sector