By Helgi Library - May 21, 2023
dm drogerie markt Czech Republic made a net profit of CZK 475 mil in 2022, up 17.1% compared to the previous year. Total sales reach...
By Helgi Library - May 21, 2023
dm drogerie markt Czech Republic employed 2,246 employees in 2022, up 6.8% compared to the previous year. Historically, betw...
By Helgi Library - May 21, 2023
dm drogerie markt Czech Republic's total assets reached CZK 4,198 mil at the end of 2022, up 22.5% compared to the previous year...
| Profit Statement | 2020 | 2021 | 2022 | |
| Sales | CZK mil | 9,686 | 10,442 | 11,667 |
| Gross Profit | CZK mil | 1,929 | 2,084 | 2,417 |
| EBITDA | CZK mil | 668 | 762 | 847 |
| EBIT | CZK mil | 461 | 568 | 643 |
| Financing Cost | CZK mil | 0 | 0 | 0 |
| Pre-Tax Profit | CZK mil | 452 | 505 | 596 |
| Net Profit | CZK mil | 366 | 406 | 475 |
| Dividends | CZK mil | 0 | 519 | 235 |
| Balance Sheet | 2020 | 2021 | 2022 | |
| Total Assets | CZK mil | 3,533 | 3,427 | 4,198 |
| Non-Current Assets | CZK mil | 804 | 772 | 700 |
| Current Assets | CZK mil | 2,693 | 2,621 | 3,449 |
| Working Capital | CZK mil | 1,455 | 1,357 | 1,552 |
| Shareholders' Equity | CZK mil | 2,087 | 1,974 | 2,214 |
| Liabilities | CZK mil | 1,445 | 1,453 | 1,984 |
| Total Debt | CZK mil | 11.4 | 8.33 | 7.81 |
| Net Debt | CZK mil | -257 | -315 | -600 |
| Ratios | 2020 | 2021 | 2022 | |
| ROE | % | 19.2 | 20.0 | 22.7 |
| ROCE | % | 17.7 | 18.5 | 21.7 |
| Gross Margin | % | 19.9 | 20.0 | 20.7 |
| EBITDA Margin | % | 6.90 | 7.30 | 7.26 |
| EBIT Margin | % | 4.76 | 5.44 | 5.51 |
| Net Margin | % | 3.78 | 3.88 | 4.07 |
| Net Debt/EBITDA | -0.384 | -0.414 | -0.708 | |
| Net Debt/Equity | % | -12.3 | -16.0 | -27.1 |
| Cost of Financing | % | 0 | 0 | 0 |
| Cash Flow | 2020 | 2021 | 2022 | |
| Total Cash From Operations | CZK mil | 561 | 591 | 886 |
| Total Cash From Investing | CZK mil | -459 | -16.5 | -367 |
| Total Cash From Financing | CZK mil | 0.023 | -519 | -235 |
| Net Change In Cash | CZK mil | 102 | 55.5 | 284 |
| Cash Conversion Cycle | days | 59.6 | 52.0 | 52.3 |
| Cash Earnings | CZK mil | 573 | 600 | 679 |
| Free Cash Flow | CZK mil | 102 | 574 | 519 |
Get all company financials in excel:
| overview | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
| income statement | |||||||||||||||||
| Sales | CZK mil | 6,694 | 7,300 | 8,096 | 8,966 | 9,686 | |||||||||||
| Gross Profit | CZK mil | 1,299 | 1,436 | 1,452 | 1,702 | 1,929 | |||||||||||
| EBIT | CZK mil | 399 | 367 | 388 | 373 | 461 | |||||||||||
| Net Profit | CZK mil | 306 | 265 | 286 | 268 | 366 | |||||||||||
| ROE | % | ... | 20.2 | 16.9 | 17.3 | 15.2 | 19.2 | ||||||||||
| EBIT Margin | % | 5.96 | 5.03 | 4.79 | 4.17 | 4.76 | |||||||||||
| Net Margin | % | 4.57 | 3.63 | 3.53 | 2.98 | 3.78 | |||||||||||
| Employees | 1,873 | 2,056 | 1,640 | 1,762 | 1,971 | ||||||||||||
| balance sheet | |||||||||||||||||
| Total Assets | CZK mil | 2,454 | 2,619 | 2,739 | 2,914 | 3,533 | |||||||||||
| Non-Current Assets | CZK mil | 707 | 753 | 798 | 835 | 804 | |||||||||||
| Current Assets | CZK mil | 1,717 | 1,808 | 1,895 | 2,032 | 2,693 | |||||||||||
| Shareholders' Equity | CZK mil | 1,623 | 1,508 | 1,794 | 1,721 | 2,087 | |||||||||||
| Liabilities | CZK mil | 831 | 1,111 | 946 | 1,192 | 1,445 | |||||||||||
| Non-Current Liabilities | CZK mil | 128 | 190 | 0.037 | 0.007 | 0.030 | |||||||||||
| Current Liabilities | CZK mil | 703 | 921 | 864 | 1,052 | 1,241 | |||||||||||
| Net Debt/EBITDA | -0.172 | -0.320 | -0.329 | -0.284 | -0.384 | ||||||||||||
| Net Debt/Equity | % | -5.83 | -11.3 | -10.6 | -9.64 | -12.3 | |||||||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | ||
| cash flow | |||||||||||||||||
| Total Cash From Operations | CZK mil | ... | 298 | 641 | 280 | 685 | 561 | ||||||||||
| Total Cash From Investing | CZK mil | ... | -136 | -184 | -260 | -370 | -459 | ||||||||||
| Total Cash From Financing | CZK mil | ... | -130 | -380 | 0.037 | -340 | 0.023 | ||||||||||
| Net Change In Cash | CZK mil | ... | 31.4 | 76.8 | 20.1 | -24.9 | 102 |
| income statement | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
| income statement | |||||||||||||||||
| Sales | CZK mil | 6,694 | 7,300 | 8,096 | 8,966 | 9,686 | |||||||||||
| Cost of Goods & Services | CZK mil | 5,395 | 5,864 | 6,645 | 7,263 | 7,757 | |||||||||||
| Gross Profit | CZK mil | 1,299 | 1,436 | 1,452 | 1,702 | 1,929 | |||||||||||
| Staff Cost | CZK mil | 727 | 846 | 942 | 1,068 | 1,208 | |||||||||||
| Other Operating Cost (Income) | CZK mil | 23.5 | 55.5 | -70.8 | 49.4 | 52.6 | |||||||||||
| EBITDA | CZK mil | 549 | 534 | 581 | 585 | 668 | |||||||||||
| Depreciation | CZK mil | 150 | 167 | 193 | 212 | 207 | |||||||||||
| EBIT | CZK mil | 399 | 367 | 388 | 373 | 461 | |||||||||||
| Net Financing Cost | CZK mil | 21.0 | 34.9 | 36.4 | 37.6 | 9.63 | |||||||||||
| Financing Cost | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | ||
| Financing Income | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.848 | 0.945 | 1.87 | ||
| FX (Gain) Loss | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 37.2 | 38.6 | 11.5 | ||
| Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||
| Pre-Tax Profit | CZK mil | 378 | 332 | 351 | 336 | 452 | |||||||||||
| Tax | CZK mil | 72.0 | 67.5 | 65.1 | 68.2 | 85.6 | |||||||||||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||
| Net Profit | CZK mil | 306 | 265 | 286 | 268 | 366 | |||||||||||
| Net Profit Avail. to Common | CZK mil | 306 | 265 | 286 | 268 | 366 | |||||||||||
| Dividends | CZK mil | ... | ... | 100 | 380 | 0 | 340 | 0 | |||||||||
| growth rates | |||||||||||||||||
| Total Revenue Growth | % | ... | 8.77 | 9.05 | 10.9 | 10.7 | 8.03 | ||||||||||
| Staff Cost Growth | % | ... | 13.7 | 16.4 | 11.4 | 13.4 | 13.1 | ||||||||||
| EBITDA Growth | % | ... | -2.71 | -2.66 | 8.66 | 0.753 | 14.2 | ||||||||||
| EBIT Growth | % | ... | -3.41 | -8.01 | 5.52 | -3.64 | 23.5 | ||||||||||
| Pre-Tax Profit Growth | % | ... | -1.97 | -12.1 | 5.67 | -4.37 | 34.5 | ||||||||||
| Net Profit Growth | % | ... | -3.72 | -13.5 | 8.00 | -6.45 | 36.8 | ||||||||||
| ratios | |||||||||||||||||
| ROE | % | ... | 20.2 | 16.9 | 17.3 | 15.2 | 19.2 | ||||||||||
| ROA | % | ... | 13.2 | 10.4 | 10.7 | 9.46 | 11.4 | ||||||||||
| ROCE | % | ... | 18.0 | 15.5 | 16.5 | 14.4 | 17.7 | ||||||||||
| Gross Margin | % | 19.4 | 19.7 | 17.9 | 19.0 | 19.9 | |||||||||||
| EBITDA Margin | % | 8.20 | 7.32 | 7.17 | 6.52 | 6.90 | |||||||||||
| EBIT Margin | % | 5.96 | 5.03 | 4.79 | 4.17 | 4.76 | |||||||||||
| Net Margin | % | 4.57 | 3.63 | 3.53 | 2.98 | 3.78 | |||||||||||
| Payout Ratio | % | ... | ... | 32.7 | 143 | 0 | 127 | 0 | |||||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | ||
| Net Debt/EBITDA | -0.172 | -0.320 | -0.329 | -0.284 | -0.384 |
| balance sheet | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
| balance sheet | |||||||||||||||||
| Cash & Cash Equivalents | CZK mil | 94.0 | 171 | 191 | 166 | 268 | |||||||||||
| Receivables | CZK mil | 627 | 520 | 544 | 649 | 948 | |||||||||||
| Inventories | CZK mil | 996 | 1,117 | 1,160 | 1,216 | 1,477 | |||||||||||
| Current Assets | CZK mil | 1,717 | 1,808 | 1,895 | 2,032 | 2,693 | |||||||||||
| Property, Plant & Equipment | CZK mil | 707 | 753 | 797 | 834 | 804 | |||||||||||
| LT Investments & Receivables | CZK mil | 0.713 | 0.213 | 0 | 0 | 0 | |||||||||||
| Intangible Assets | CZK mil | 0.070 | 0.787 | 0.573 | 0.364 | 0.235 | |||||||||||
| Goodwill | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||
| Non-Current Assets | CZK mil | 707 | 753 | 798 | 835 | 804 | |||||||||||
| Total Assets | CZK mil | 2,454 | 2,619 | 2,739 | 2,914 | 3,533 | |||||||||||
| Trade Payables | CZK mil | 543 | 767 | 654 | 831 | 970 | |||||||||||
| Short-Term Debt | CZK mil | 0 | 0 | 0.065 | 0.138 | 11.3 | |||||||||||
| Other ST Liabilities | CZK mil | 159 | 154 | 210 | 221 | 259 | |||||||||||
| Current Liabilities | CZK mil | 703 | 921 | 864 | 1,052 | 1,241 | |||||||||||
| Long-Term Debt | CZK mil | 0.190 | 0 | 0.037 | 0.007 | 0.030 | |||||||||||
| Other LT Liabilities | CZK mil | 128 | 190 | 0 | 0 | 0 | |||||||||||
| Non-Current Liabilities | CZK mil | 128 | 190 | 0.037 | 0.007 | 0.030 | |||||||||||
| Liabilities | CZK mil | 831 | 1,111 | 946 | 1,192 | 1,445 | |||||||||||
| Equity Before Minority Interest | CZK mil | 1,623 | 1,508 | 1,794 | 1,721 | 2,087 | |||||||||||
| Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||
| Equity | CZK mil | 1,623 | 1,508 | 1,794 | 1,721 | 2,087 | |||||||||||
| growth rates | |||||||||||||||||
| Total Asset Growth | % | ... | 12.9 | 6.74 | 4.60 | 6.36 | 21.2 | ||||||||||
| Shareholders' Equity Growth | % | ... | 14.6 | -7.10 | 19.0 | -4.04 | 21.3 | ||||||||||
| Net Debt Growth | % | ... | 193 | 80.9 | 11.6 | -13.1 | 54.7 | ||||||||||
| Total Debt Growth | % | ... | -99.4 | -100 | ... | 42.2 | 7,733 | ||||||||||
| ratios | |||||||||||||||||
| Total Debt | CZK mil | 0.190 | 0 | 0.102 | 0.145 | 11.4 | |||||||||||
| Net Debt | CZK mil | -94.5 | -171 | -191 | -166 | -257 | |||||||||||
| Working Capital | CZK mil | 1,080 | 869 | 1,051 | 1,035 | 1,455 | |||||||||||
| Capital Employed | CZK mil | 1,786 | 1,623 | 1,848 | 1,869 | 2,259 | |||||||||||
| Net Debt/Equity | % | -5.83 | -11.3 | -10.6 | -9.64 | -12.3 | |||||||||||
| Current Ratio | 2.44 | 1.96 | 2.19 | 1.93 | 2.17 | ||||||||||||
| Quick Ratio | 1.03 | 0.749 | 0.851 | 0.775 | 0.980 |
| cash flow | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
| cash flow | |||||||||||||||||
| Net Profit | CZK mil | 306 | 265 | 286 | 268 | 366 | |||||||||||
| Depreciation | CZK mil | 150 | 167 | 193 | 212 | 207 | |||||||||||
| Non-Cash Items | CZK mil | ... | 33.5 | -1.25 | -17.7 | 190 | 408 | ||||||||||
| Change in Working Capital | CZK mil | ... | -191 | 210 | -181 | 16.0 | -420 | ||||||||||
| Total Cash From Operations | CZK mil | ... | 298 | 641 | 280 | 685 | 561 | ||||||||||
| Capital Expenditures | CZK mil | ... | -137 | -224 | -251 | -244 | -190 | ||||||||||
| Other Investing Activities | CZK mil | ... | 0.361 | 40.3 | -9.31 | -126 | -270 | ||||||||||
| Total Cash From Investing | CZK mil | ... | -136 | -184 | -260 | -370 | -459 | ||||||||||
| Dividends Paid | CZK mil | ... | -100 | -380 | 0 | -340 | 0 | ||||||||||
| Issuance Of Shares | CZK mil | ... | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Issuance Of Debt | CZK mil | ... | -30.2 | -0.190 | 0.102 | 0.043 | 11.2 | ||||||||||
| Total Cash From Financing | CZK mil | ... | -130 | -380 | 0.037 | -340 | 0.023 | ||||||||||
| Net Change In Cash | CZK mil | ... | 31.4 | 76.8 | 20.1 | -24.9 | 102 | ||||||||||
| ratios | |||||||||||||||||
| Days Sales Outstanding | days | 34.2 | 26.0 | 24.5 | 26.4 | 35.7 | |||||||||||
| Days Sales Of Inventory | days | 67.4 | 69.5 | 63.7 | 61.1 | 69.5 | |||||||||||
| Days Payable Outstanding | days | 36.8 | 47.8 | 35.9 | 41.8 | 45.7 | |||||||||||
| Cash Conversion Cycle | days | 64.8 | 47.7 | 52.3 | 45.8 | 59.6 | |||||||||||
| Cash Earnings | CZK mil | 456 | 432 | 479 | 479 | 573 | |||||||||||
| Free Cash Flow | CZK mil | ... | 162 | 457 | 20.1 | 315 | 102 | ||||||||||
| Capital Expenditures (As % of Sales) | % | ... | 2.04 | 3.07 | 3.10 | 2.72 | 1.96 |
| other ratios | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
| Employees | 1,873 | 2,056 | 1,640 | 1,762 | 1,971 | ||||||||||||
| Cost Per Employee | USD per month | 1,282 | 1,461 | 2,188 | 2,240 | 2,321 | |||||||||||
| Cost Per Employee (Local Currency) | CZK per month | 32,335 | 34,289 | 47,870 | 50,504 | 51,066 | |||||||||||
| Material & Energy (As % of Sales) | % | ... | ... | 64.3 | 64.1 | 64.9 | 64.9 | 64.4 | |||||||||
| Services (As % of Sales) | % | ... | ... | 16.3 | 16.2 | 17.2 | 16.2 | 15.7 | |||||||||
| Staff Cost (As % of Sales) | % | 10.9 | 11.6 | 11.6 | 11.9 | 12.5 | |||||||||||
| Effective Tax Rate | % | 19.0 | 20.3 | 18.6 | 20.3 | 19.0 | |||||||||||
| Total Revenue Growth (5-year average) | % | ... | ... | ... | ... | ... | 5.55 | 6.40 | 7.79 | 9.06 | 9.49 | ||||||
| Total Revenue Growth (10-year average) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 10.4 | 8.83 | 7.99 | 7.59 | ||
| Branches | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... |
Get all company financials in excel:
By Helgi Library - May 21, 2023
dm drogerie markt Czech Republic invested a total of CZK -119 mil in 2022, down 168% compared to the previous year. Historically, between 2008 - 2022, the company's investments stood at a high of CZK 389 mil in 2009 and a low of CZK -119 mil ...
By Helgi Library - May 21, 2023
dm drogerie markt Czech Republic made a net profit of CZK 475 mil in 2022, up 17.1% compared to the previous year. Historically, between 2007 and 2022, the company's net profit reached a high of CZK 475 mil in 2022 and a low of CZK 30.6 mil in 2007. The r...
By Helgi Library - May 21, 2023
dm drogerie markt Czech Republic's net debt stood at CZK -600 mil and accounted for -27.1% of equity at the end of 2022. The ratio is down 11.1 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 462% in 20...
By Helgi Library - May 21, 2023
dm drogerie markt Czech Republic made a net profit of CZK 475 mil with revenues of CZK 11,667 mil in 2022, up by 17.1% and up by 11.7%, respectively, compared to the previous year. This translates into a net margin of 4.07%. Historically, between 2007 a...
dm drogerie markt s.r.o. is a Czech Republic-based owner and operator of retail stores. The Company offers healthcare products, cosmetics, and food items in its stores. The Company was incorporated in 1992 and is based in Ceske Budejovice, Czech Republic. dm drogerie markt s.r.o. operates as a subsidiary of Dm Drogerie Markt Gmbh.
dm drogerie markt Czech Republic has been growing its sales by 9.83% a year on average in the last 5 years. EBITDA has grown on average by 9.66% a year during that time to total of CZK 847 mil in 2022, or 7.26% of sales. That’s compared to 7.03% average margin seen in last five years.
The company netted CZK 475 mil in 2022 implying ROE of 22.7% and ROCE of 21.7%. Again, the average figures were 18.9% and 17.8%, respectively when looking at the previous 5 years.
dm drogerie markt Czech Republic’s net debt amounted to CZK -600 mil at the end of 2022, or -27.1% of equity. When compared to EBITDA, net debt was -0.708x, down when compared to average of -0.424x seen in the last 5 years.
Helgi Library 
