Institutional Sign In

Go

Kofola CS

Kofola's net profit rose 35.8% yoy to CZK 365 mil in 2023

By Helgi Library - August 4, 2024

Kofola CS made a net profit of CZK 450 mil with revenues of CZK 9,900 mil in 2026, up by 9.09% and up by 4.21%, respe...

Kofola's net profit rose 35.8% yoy to CZK 365 mil in 2023

By Helgi Library - August 4, 2024

Kofola CS made a net profit of CZK 450 mil with revenues of CZK 9,900 mil in 2026, up by 9.09% and up by 4.21%, respe...

Kofola's Cash & Cash Equivalents rose 71.0% yoy to CZK 1,071 mil in 2023

By Helgi Library - August 4, 2024

Kofola CS's total assets reached CZK 7,857 mil at the end of 2026, down 2.08% compared to the previous year. Curre...

Profit Statement 2024 2025 2026
Sales CZK mil 9,000 9,500 9,900
Gross Profit CZK mil 3,960 4,133 4,257
EBITDA CZK mil 1,300 1,350 1,400
EBIT CZK mil 750 800 850
Financing Cost CZK mil 250 250 250
Pre-Tax Profit CZK mil 500 550 600
Net Profit CZK mil 375 413 450
Dividends CZK mil 281 309 338
Balance Sheet 2024 2025 2026
Total Assets CZK mil 8,222 8,024 7,857
Non-Current Assets CZK mil 5,498 5,448 5,448
Current Assets CZK mil 2,724 2,576 2,409
Working Capital CZK mil 189 192 193
Shareholders' Equity CZK mil 1,546 1,677 1,818
Liabilities CZK mil 6,676 6,346 6,039
Total Debt CZK mil 4,220 3,792 3,402
Net Debt CZK mil 3,399 3,221 3,081
Ratios 2024 2025 2026
ROE % 25.0 25.6 25.7
ROCE % 6.83 7.28 7.98
Gross Margin % 44.0 43.5 43.0
EBITDA Margin % 14.4 14.2 14.1
EBIT Margin % 8.33 8.42 8.59
Net Margin % 4.17 4.34 4.55
Net Debt/EBITDA 2.61 2.39 2.20
Net Debt/Equity % 220 192 169
Cost of Financing % 6.13 6.24 6.95
Valuation 2024 2025 2026
Market Capitalisation USD mil 302 302 302
Enterprise Value (EV) USD mil 454 446 440
Number Of Shares mil 22.3 22.3 22.3
Share Price CZK 303 303 303
EV/EBITDA 7.85 7.43 7.06
EV/Sales 1.13 1.06 0.999
Price/Earnings (P/E) 18.0 16.4 15.0
Price/Book Value (P/BV) 4.37 4.03 3.72
Dividend Yield % 4.16 4.58 5.00

Get all company financials in excel:

Download Sample   $19.99

overview Unit 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
income statement                              
Sales CZK mil             6,159 6,409 6,171 6,636 7,875        
Gross Profit CZK mil             2,855 3,065 2,822 2,926 3,311        
EBIT CZK mil             516 540 293 535 483        
Net Profit CZK mil             -137 284 80.5 249 269        
                                 
ROE % ...           -7.93 19.0 5.71 19.1 20.8        
EBIT Margin %             8.38 8.42 4.75 8.07 6.13        
Net Margin %             -2.22 4.44 1.30 3.75 3.42        
Employees             1,902 1,978 2,042 2,006 2,064        
balance sheet                              
Total Assets CZK mil             6,563 6,916 7,537 7,236 7,503        
Non-Current Assets CZK mil             4,349 4,394 5,684 5,306 5,089        
Current Assets CZK mil             2,214 2,522 1,854 1,929 2,415        
                                 
Shareholders' Equity CZK mil             1,475 1,514 1,307 1,297 1,288        
Liabilities CZK mil             5,088 5,403 6,230 5,939 6,216        
Non-Current Liabilities CZK mil             2,614 2,843 3,993 3,436 3,664        
Current Liabilities CZK mil             2,474 2,560 2,237 2,503 2,552        
                                 
Net Debt/EBITDA             2.24 2.40 4.16 2.99 3.08        
Net Debt/Equity %             165 176 294 266 256        
Cost of Financing % ...           2.87 3.59 2.65 2.27 5.41        
cash flow                              
Total Cash From Operations CZK mil             750 854 686 1,052 716        
Total Cash From Investing CZK mil             -406 -392 -1,350 -231 -382        
Total Cash From Financing CZK mil             -14.1 -303 425 -962 -89.1   ... ... ...
Net Change In Cash CZK mil             330 155 -231 -152 235        
valuation                              
Market Capitalisation USD mil ... ... ...       267 262 233 301 230        
Enterprise Value (EV) USD mil ... ... ...       375 379 412 459 376        
Number Of Shares mil ... ... ...       22.3 22.3 22.3 22.3 22.3        
Share Price CZK ... ... ...       283 280 236 310 244        
Price/Earnings (P/E) ... ... ...       -46.1 21.9 65.4 27.8 20.2        
Price/Cash Earnings (P/CE) ... ... ...       14.7 7.34 7.38 7.97 6.36        
EV/EBITDA ... ... ...       7.57 7.73 9.79 8.62 7.83        
Price/Book Value (P/BV) ... ... ...       4.28 4.12 4.02 5.33 4.22        
Dividend Yield % ... ... ...       5.72 4.82 5.72 4.35 4.63        
income statement Unit 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
income statement                              
Sales CZK mil             6,159 6,409 6,171 6,636 7,875        
Cost of Goods & Services CZK mil             3,304 3,345 3,350 3,710 4,564        
Gross Profit CZK mil             2,855 3,065 2,822 2,926 3,311        
Selling, General & Admin CZK mil             2,363 2,544 2,467 2,500 2,796   ... ... ...
Research & Development CZK mil             7.90 8.20 6.70 9.60 5.60   ... ... ...
Other Operating Expense CZK mil ... ... ... ... ...   38.9 29.4 73.9 39.8 86.8   ... ... ...
Staff Cost CZK mil ... ... ...       1,250 1,380 1,320 1,384 1,510        
Other Operating Cost (Income) CZK mil             35.6 75.8 84.9 156 47.9        
EBITDA CZK mil             1,084 1,106 926 1,154 1,069        
Depreciation CZK mil             567 566 632 618 586        
EBIT CZK mil             516 540 293 535 483        
Net Financing Cost CZK mil             75.4 114 102 93.1 210        
Financing Cost CZK mil             82.1 116 104 93.5 210        
Financing Income CZK mil             6.64 2.57 1.72 0.389 0.047   ... ... ...
FX (Gain) Loss CZK mil             -1.63 17.1 -14.3 57.7 -9.90   ... ... ...
(Income) / Loss from Affiliates CZK mil             0 0 ... ... ...   ... ... ...
Extraordinary Cost CZK mil             481 -23.4 0 0 0        
Pre-Tax Profit CZK mil             424 399 192 365 400        
Tax CZK mil             84.4 146 126 125 136        
Minorities CZK mil             -4.47 -8.32 -14.7 -8.31 -5.23        
Net Profit CZK mil             -137 284 80.5 249 269        
Net Profit Avail. to Common CZK mil             -137 284 80.5 249 269        
Dividends CZK mil             361 286 286 286 240        
growth rates                              
Total Revenue Growth % ...           -11.5 4.06 -3.71 7.53 18.7        
Operating Cost Growth % ...           -10.2 9.50 0.503 -2.58 13.0   ... ... ...
Staff Cost Growth % ... ... ... ...     4.37 10.4 -4.31 4.80 9.13        
EBITDA Growth % ...           26.5 2.04 -16.3 24.6 -7.36        
EBIT Growth % ...           77.0 4.55 -45.7 82.7 -9.86        
Pre-Tax Profit Growth % ...           58.7 -5.88 -51.9 90.5 9.50        
Net Profit Growth % ...           -186 -308 -71.7 209 8.18        
ratios                              
ROE % ...           -7.93 19.0 5.71 19.1 20.8        
ROA % ...           -2.08 4.22 1.11 3.37 3.65        
ROCE % ...           -2.80 6.07 1.51 4.34 4.99        
Gross Margin %             46.4 47.8 45.7 44.1 42.0        
EBITDA Margin %             17.6 17.3 15.0 17.4 13.6        
EBIT Margin %             8.38 8.42 4.75 8.07 6.13        
Net Margin %             -2.22 4.44 1.30 3.75 3.42        
Payout Ratio %             -264 101 355 115 89.1        
Cost of Financing % ...           2.87 3.59 2.65 2.27 5.41        
Net Debt/EBITDA             2.24 2.40 4.16 2.99 3.08        
balance sheet Unit 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
balance sheet                              
Cash & Cash Equivalents CZK mil             619 774 544 392 626        
Receivables CZK mil             925 773 671 712 834        
Inventories CZK mil             496 485 519 641 766        
Other ST Assets CZK mil             174 489 119 184 188        
Current Assets CZK mil             2,214 2,522 1,854 1,929 2,415        
Property, Plant & Equipment CZK mil             2,960 3,127 3,449 3,221 3,098        
LT Investments & Receivables CZK mil ... ... ... ... ...   0 0 0 0 0        
Intangible Assets CZK mil             1,148 1,062 1,986 1,898 1,826        
Goodwill CZK mil             93.5 106 647 648 648        
Non-Current Assets CZK mil             4,349 4,394 5,684 5,306 5,089        
Total Assets CZK mil             6,563 6,916 7,537 7,236 7,503        
                                 
Trade Payables CZK mil             1,056 996 897 1,182 1,385        
Short-Term Debt CZK mil             653 889 818 759 611        
Other ST Liabilities CZK mil             613 519 393 442 445        
Current Liabilities CZK mil             2,474 2,560 2,237 2,503 2,552        
Long-Term Debt CZK mil             2,397 2,544 3,575 3,086 3,311        
Other LT Liabilities CZK mil             217 299 419 350 353        
Non-Current Liabilities CZK mil             2,614 2,843 3,993 3,436 3,664        
Liabilities CZK mil             5,088 5,403 6,230 5,939 6,216        
Preferred Equity and Hybrid Capital CZK mil             0 0 0 0 0   ... ... ...
Share Capital CZK mil             1,115 1,115 1,115 1,115 1,115   ... ... ...
Treasury Stock CZK mil             490 490 490 477 467   ... ... ...
Equity Before Minority Interest CZK mil             1,483 1,530 1,338 1,336 1,332        
Minority Interest CZK mil             -8.16 -16.5 -31.2 -39.5 -44.7        
Equity CZK mil             1,475 1,514 1,307 1,297 1,288        
growth rates                              
Total Asset Growth % ...           -0.241 5.38 8.98 -4.00 3.70        
Shareholders' Equity Growth % ...           -25.3 2.60 -13.6 -0.783 -0.719        
Net Debt Growth % ...           2.29 9.38 44.8 -10.3 -4.56        
Total Debt Growth % ...           14.4 12.6 27.9 -12.5 2.01        
ratios                              
Total Debt CZK mil             3,050 3,433 4,392 3,844 3,921        
Net Debt CZK mil             2,430 2,658 3,848 3,453 3,295        
Working Capital CZK mil             365 263 293 172 216        
Capital Employed CZK mil             4,713 4,657 5,977 5,478 5,305        
Net Debt/Equity %             165 176 294 266 256        
Current Ratio             0.895 0.985 0.829 0.771 0.946        
Quick Ratio             0.624 0.604 0.543 0.441 0.572        
cash flow Unit 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
cash flow                              
Net Profit CZK mil             -137 284 80.5 249 269        
Depreciation CZK mil             567 566 632 618 586        
Non-Cash Items CZK mil             377 60.5 33.1 45.2 -94.2        
Change in Working Capital CZK mil             -58.0 -56.9 -60.4 140 -45.4        
Total Cash From Operations CZK mil             750 854 686 1,052 716        
                                 
Capital Expenditures CZK mil ... ... ... ... ...   -289 -453 -445 -251 -382        
Net Change in LT Investment CZK mil             0 -192 0 0 0   ... ... ...
Net Cash From Acquisitions CZK mil ... ... ... ... ...   -117 -53.4 -808 -0.354 0   ... ... ...
Other Investing Activities CZK mil             0 306 -96.8 21.0 0        
Total Cash From Investing CZK mil             -406 -392 -1,350 -231 -382        
                                 
Dividends Paid CZK mil             -346 -286 -275 -288 -253        
Issuance Of Shares CZK mil             0 0 -4.41 0 0        
Issuance Of Debt CZK mil             332 -20.0 743 -665 42.8        
Other Financing Activities CZK mil             0 2.66 -38.8 -8.65 121   ... ... ...
Total Cash From Financing CZK mil             -14.1 -303 425 -962 -89.1   ... ... ...
                                 
Effect of FX Rates CZK mil ... ... ... ... ...   -0.327 -3.44 8.64 -11.8 -9.34   ... ... ...
Net Change In Cash CZK mil             330 155 -231 -152 235        
ratios                              
Days Sales Outstanding days             54.8 44.0 39.7 39.2 38.7        
Days Sales Of Inventory days             54.8 53.0 56.6 63.1 61.3        
Days Payable Outstanding days             117 109 97.8 116 111        
Cash Conversion Cycle days             -7.09 -11.7 -1.49 -14.0 -10.8        
Cash Earnings CZK mil             431 850 713 867 855        
Free Cash Flow CZK mil             344 462 -664 821 333        
Capital Expenditures (As % of Sales) %             4.69 7.07 7.20 3.79 4.85        
other ratios Unit 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
                               
Employees             1,902 1,978 2,042 2,006 2,064        
Cost Per Employee USD per month ... ... ...       2,504 2,578 2,448 2,652 2,736        
Cost Per Employee (Local Currency) CZK per month ... ... ...       54,774 58,124 53,875 57,476 60,962        
Employee Turnover % ... ... ... ... ... ... ... ... 15.0 22.0 20.0 ... ... ... ...
Operating Cost (As % of Sales) %             38.6 40.6 42.4 38.4 36.5   ... ... ...
Research & Development (As % of Sales) %             0.128 0.128 0.109 0.145 0.071   ... ... ...
Staff Cost (As % of Sales) % ... ... ...       20.3 21.5 21.4 20.8 19.2        
Effective Tax Rate %             19.9 36.6 65.7 34.1 34.0        
Total Revenue Growth (5-year average) % ... ... ... ... ...   -0.425 0.432 -2.92 -1.06 2.49        
Total Revenue Growth (10-year average) % ... ... ... ... ... ... ... ... ... ... 2.51        
valuation Unit 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
                               
Market Capitalisation USD mil ... ... ...       267 262 233 301 230        
Enterprise Value (EV) USD mil ... ... ...       375 379 412 459 376        
Number Of Shares mil ... ... ...       22.3 22.3 22.3 22.3 22.3        
Share Price CZK ... ... ...       283 280 236 310 244        
EV/EBITDA ... ... ...       7.57 7.73 9.79 8.62 7.83        
Price/Earnings (P/E) ... ... ...       -46.1 21.9 65.4 27.8 20.2        
Price/Cash Earnings (P/CE) ... ... ...       14.7 7.34 7.38 7.97 6.36        
P/FCF ... ... ...       18.3 13.5 -7.92 8.41 16.3        
Price/Book Value (P/BV) ... ... ...       4.28 4.12 4.02 5.33 4.22        
Dividend Yield % ... ... ...       5.72 4.82 5.72 4.35 4.63        
Free Cash Flow Yield % ... ... ...       5.90 7.82 -13.0 12.6 6.51        
Earnings Per Share (EPS) CZK ... ... ...       -6.14 12.8 3.61 11.2 12.1        
Cash Earnings Per Share CZK ... ... ...       19.3 38.1 32.0 38.9 38.4        
Free Cash Flow Per Share CZK ... ... ...       15.4 20.7 -29.8 36.9 15.0        
Book Value Per Share CZK ... ... ...       66.2 67.9 58.6 58.2 57.8        
Dividend Per Share CZK ... ... ...       16.2 13.5 13.5 13.5 11.3        
EV/Sales ... ... ...       1.33 1.33 1.47 1.50 1.06        
EV/EBIT ... ... ...       15.9 15.8 30.9 18.6 17.3        
EV/Free Cash Flow ... ... ...       23.8 18.5 -13.6 12.1 25.1        
EV/Capital Employed ... ... ...       1.78 1.85 1.48 1.83 1.60        
Earnings Per Share Growth % ... ... ... ...     -186 -308 -71.7 209 8.15        
Cash Earnings Per Share Growth % ... ... ... ...     -40.5 97.5 -16.1 21.6 -1.36        
Book Value Per Share Growth % ... ... ... ...     -25.3 2.60 -13.6 -0.785 -0.722        

Get all company financials in excel:

Download Sample   $19.99

Kofola's Cash & Cash Equivalents rose 71.0% yoy to CZK 1,071 mil in 2023

By Helgi Library - August 4, 2024

Kofola CS's total assets reached CZK 7,857 mil at the end of 2026, down 2.08% compared to the previous year. Current assets amounted to CZK 2,409 mil, or 30.7% of total assets while cash stood at CZK 321 mil at the end of 2026. ...

Kofola's net profit rose 2,116% yoy to CZK 139 mil in 4Q2023

By Helgi Library - August 4, 2024

Kofola CS made a net profit of CZK 139 mil with revenues of CZK 2,319 mil in 4Q2023, up by 0% and down by 9.3%, respectively, compared to the previous year. This translates into a net margin of 5.98%. Historically, between 1Q2012 - 4Q2023, the fi...

Kofola's net profit rose 2,116% yoy to CZK 139 mil in 4Q2023

By Helgi Library - August 4, 2024

Kofola CS made a net profit of CZK 139 mil with revenues of CZK 2,319 mil in 4Q2023, up by 0% and down by 9.3%, respectively, compared to the previous year. This translates into a net margin of 5.98%. Historically, between 1Q2012 - 4Q2023, the fi...

Kofola's Net Debt/EBITDA fell 35.6% yoy to 1.98 in 4Q2023

By Helgi Library - August 4, 2024

Kofola CS's net debt stood at CZK 2,860 mil and accounted for 196% of equity at the end of 4Q2023. The ratio is down 59.7 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 337% in 1Q2021 and a low of ...

Kofola's Net Debt/EBITDA fell 35.6% yoy to 1.98 in 4Q2023

By Helgi Library - August 4, 2024

Kofola CS's net debt stood at CZK 2,860 mil and accounted for 196% of equity at the end of 4Q2023. The ratio is down 59.7 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 337% in 1Q2021 and a low of ...

Kofola's ROCE rose 2,158% yoy to 10.3% in 4Q2023

By Helgi Library - August 4, 2024

Kofola CS made a net profit of CZK 139 mil in 4Q2023, up 2% compared to the previous year. Historically, between 1Q2012 and 4Q2023, the company's net profit reached a high of CZK 307 mil in 3Q2020 and a low of CZK -372 mil in 4Q2018. The result implies a ...

Kofola's ROCE rose 2,158% yoy to 10.3% in 4Q2023

By Helgi Library - August 4, 2024

Kofola CS made a net profit of CZK 139 mil in 4Q2023, up 2% compared to the previous year. Historically, between 1Q2012 and 4Q2023, the company's net profit reached a high of CZK 307 mil in 3Q2020 and a low of CZK -372 mil in 4Q2018. The result implies a ...

Kofola's Net Margin rose 1,674% yoy to 5.98% in 4Q2023

By Helgi Library - August 4, 2024

Kofola CS made a net profit of CZK 139 mil with revenues of CZK 2,319 mil in 4Q2023, up by 2.00% and up by 28.0%, respectively, compared to the previous year. This translates into a net margin of 5.98%. Historically, between 2012-03-31 and 4Q2023, t...

Kofola's Net Margin rose 1,674% yoy to 5.98% in 4Q2023

By Helgi Library - August 4, 2024

Kofola CS made a net profit of CZK 139 mil with revenues of CZK 2,319 mil in 4Q2023, up by 2.00% and up by 28.0%, respectively, compared to the previous year. This translates into a net margin of 5.98%. Historically, between 2012-03-31 and 4Q2023, t...

Kofola's Sales rose 28.0% yoy to CZK 2,319 mil in 4Q2023

By Helgi Library - August 4, 2024

Kofola CS generated sales of CZK 2,319 mil in 4Q2023, up 28% compared to the previous year. Historically, between 1Q2012 and 4Q2023, the company’s sales reached a high of CZK 2,556 mil in 3Q2023 and a low of CZK 1,155 mil in 1Q2021. Over the last ...

More News

Kofola, a.s. is a Czech Republic-based producer of non-alcoholic beverages in the Czech Republic and Slovakia. Its products include carbonated and non-carbonated drinks, fruit beverages, grape drinks, children's beverages, spring water, nectars and juices, lemon squashes, and sports drinks. The Company’s products are distributed to Hungary, Slovenia, Croatia, Poland and the Czech Republic. Kofola, a.s. was formerly known as Santa Nápoje Krnov, a.s. The Company was founded in 1993 and is headquartered in Krnov, Czech Republic with an additional office in Poland. Kofola, a.s. operates as a subsidiary of Kofola CS a.s.

Finance

Kofola CS has been growing its sales by 8.33% a year on average in the last 5 years. EBITDA has grown on average by 3.95% a year during that time to total of CZK 1,400 mil in 2026, or 14.1% of sales. That’s compared to 14.2% average margin seen in last five years.

The company netted CZK 450 mil in 2026 implying ROE of 25.7% and ROCE of 7.98%. Again, the average figures were 24.7% and 6.80%, respectively when looking at the previous 5 years.

Kofola CS’s net debt amounted to CZK 3,081 mil at the end of 2026, or 169% of equity. When compared to EBITDA, net debt was 2.20x, down when compared to average of 2.50x seen in the last 5 years.

Valuation

Kofola CS stock traded at CZK 303 per share at the end of 2026 resulting in a market capitalization of USD 302 mil. Over the previous five years, stock price fell by 2.26% or -0.456% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 7.06x and price to earnings (PE) of 15.0x as of 2026.