By Helgi Analytics - April 2, 2020
Mobis Automotive Czech's total assets reached CZK 7,434 mil at the end of 2015, up 40.7% compared to the previous year. ...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | CZK mil | 22,191 | 24,064 | 30,338 |
| Gross Profit | CZK mil | 495 | 680 | 687 |
| EBITDA | CZK mil | 146 | 195 | 231 |
| EBIT | CZK mil | 31.7 | 73.2 | 77.2 |
| Financing Cost | CZK mil | 113 | 25.4 | -20.9 |
| Pre-Tax Profit | CZK mil | -81.1 | 47.8 | 98.1 |
| Net Profit | CZK mil | -68.6 | 28.8 | 80.0 |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 5,340 | 5,284 | 7,434 |
| Non-Current Assets | CZK mil | 772 | 730 | 679 |
| Current Assets | CZK mil | 4,563 | 4,551 | 6,750 |
| Working Capital | CZK mil | -564 | -561 | -451 |
| Shareholders' Equity | CZK mil | 741 | 770 | 850 |
| Liabilities | CZK mil | 4,598 | 4,514 | 6,585 |
| Total Debt | CZK mil | 0 | 0 | 0 |
| Net Debt | CZK mil | -866 | -1,083 | -1,189 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | -8.85 | 3.81 | 9.87 |
| ROCE | % | -40.0 | 15.3 | 40.2 |
| Gross Margin | % | 2.23 | 2.83 | 2.26 |
| EBITDA Margin | % | 0.657 | 0.810 | 0.760 |
| EBIT Margin | % | 0.143 | 0.304 | 0.254 |
| Net Margin | % | -0.309 | 0.120 | 0.264 |
| Net Debt/EBITDA | -5.94 | -5.56 | -5.16 | |
| Net Debt/Equity | -1.17 | -1.41 | -1.40 | |
| Cost of Financing | % | ... | ... | ... |
| Cash Flow | 2013 | 2014 | 2015 | |
| Total Cash From Operations | CZK mil | 126 | 276 | 241 |
| Total Cash From Investing | CZK mil | -152 | -59.1 | -134 |
| Total Cash From Financing | CZK mil | 0 | 0 | 0 |
| Net Change In Cash | CZK mil | -25.9 | 217 | 107 |
| Cash Conversion Cycle | days | -10.2 | -9.65 | -6.46 |
| Cash Earnings | CZK mil | 45.4 | 150 | 233 |
| Free Cash Flow | CZK mil | -25.9 | 217 | 107 |
Get all company financials in excel:
| summary | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||
| Sales | CZK mil | 8,239 | 12,400 | 15,807 | 21,198 | 22,191 | ||
| Gross Profit | CZK mil | 438 | 620 | 559 | 79.0 | 495 | ||
| EBIT | CZK mil | 186 | 308 | 202 | -29.2 | 31.7 | ||
| Net Profit | CZK mil | 170 | 267 | 117 | 6.85 | -68.6 | ||
| ROE | % | 40.5 | 48.4 | 15.7 | 0.850 | -8.85 | ||
| EBIT Margin | % | 2.26 | 2.48 | 1.28 | -0.138 | 0.143 | ||
| Net Margin | % | 2.06 | 2.15 | 0.740 | 0.032 | -0.309 | ||
| Employees | 429 | 552 | 631 | 800 | 762 | |||
| balance sheet | ||||||||
| Total Assets | CZK mil | 3,158 | 3,276 | 6,051 | 5,244 | 5,340 | ||
| Non-Current Assets | CZK mil | 863 | 784 | 798 | 721 | 772 | ||
| Current Assets | CZK mil | 2,287 | 2,490 | 5,246 | 4,515 | 4,563 | ||
| Shareholders' Equity | CZK mil | 419 | 686 | 803 | 810 | 741 | ||
| Liabilities | CZK mil | 2,739 | 2,590 | 5,248 | 4,434 | 4,598 | ||
| Non-Current Liabilities | CZK mil | 0 | 0.414 | 0.962 | 0.747 | 0 | ||
| Current Liabilities | CZK mil | 1,663 | 1,963 | 4,570 | 4,398 | 4,559 | ||
| Net Debt/EBITDA | 3.89 | -0.437 | -4.09 | -11.7 | -5.94 | |||
| Net Debt/Equity | 2.51 | -0.251 | -1.51 | -1.10 | -1.17 | |||
| Cost of Financing | % | ... | -3.33 | 10.8 | -5.13 | ... | ... | ... |
| cash flow | ||||||||
| Total Cash From Operations | CZK mil | -151 | 1,238 | 1,139 | -272 | 126 | ||
| Total Cash From Investing | CZK mil | -58.9 | -8.30 | -87.7 | -45.4 | -152 | ||
| Total Cash From Financing | CZK mil | -95.9 | -560 | 0 | -516 | 0 | ||
| Net Change In Cash | CZK mil | -306 | 670 | 1,052 | -833 | -25.9 |
| income statement | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||
| Sales | CZK mil | 8,239 | 12,400 | 15,807 | 21,198 | 22,191 | ||
| Cost of Goods & Services | CZK mil | 7,801 | 11,781 | 15,248 | 21,119 | 21,696 | ||
| Gross Profit | CZK mil | 438 | 620 | 559 | 79.0 | 495 | ||
| Staff Cost | CZK mil | 133 | 197 | 248 | 331 | 353 | ||
| Other Cost | CZK mil | 34.4 | 27.7 | 15.2 | -328 | -3.71 | ||
| EBITDA | CZK mil | 271 | 395 | 296 | 76.1 | 146 | ||
| Depreciation | CZK mil | 84.3 | 87.0 | 93.2 | 105 | 114 | ||
| EBIT | CZK mil | 186 | 308 | 202 | -29.2 | 31.7 | ||
| Financing Cost | CZK mil | 18.3 | -25.9 | 55.0 | -13.2 | 113 | ||
| Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | ||
| Pre-Tax Profit | CZK mil | 168 | 333 | 148 | -15.9 | -81.1 | ||
| Tax | CZK mil | -1.60 | 66.3 | 30.5 | -22.8 | -12.5 | ||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | ||
| Net Profit | CZK mil | 170 | 267 | 117 | 6.85 | -68.6 | ||
| growth rates | ||||||||
| Total Revenue Growth | % | ... | 50.5 | 27.5 | 34.1 | 4.69 | ||
| Operating Cost Growth | % | ... | 34.3 | 17.0 | -98.9 | 11,692 | ||
| EBITDA Growth | % | ... | 45.8 | -25.0 | -74.3 | 91.6 | ||
| EBIT Growth | % | ... | 65.0 | -34.1 | -114 | -209 | ||
| Pre-Tax Profit Growth | % | ... | 98.5 | -55.8 | -111 | 409 | ||
| Net Profit Growth | % | ... | 57.5 | -56.2 | -94.1 | -1,101 | ||
| ratios | ||||||||
| ROE | % | 40.5 | 48.4 | 15.7 | 0.850 | -8.85 | ||
| ROCE | % | ... | 23.9 | 27.3 | 8.18 | -40.0 | ||
| Gross Margin | % | 5.32 | 5.00 | 3.54 | 0.373 | 2.23 | ||
| EBITDA Margin | % | 3.28 | 3.18 | 1.87 | 0.359 | 0.657 | ||
| EBIT Margin | % | 2.26 | 2.48 | 1.28 | -0.138 | 0.143 | ||
| Net Margin | % | 2.06 | 2.15 | 0.740 | 0.032 | -0.309 | ||
| Cost of Financing | % | ... | -3.33 | 10.8 | -5.13 | ... | ... | ... |
| Net Debt/EBITDA | 3.89 | -0.437 | -4.09 | -11.7 | -5.94 |
| balance sheet | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | ||||||||
| Non-Current Assets | CZK mil | 863 | 784 | 798 | 721 | 772 | ||
| Property, Plant & Equipment | CZK mil | 856 | 779 | 795 | 720 | 769 | ||
| Intangible Assets | CZK mil | 6.94 | 5.24 | 3.35 | 1.62 | 2.86 | ||
| Current Assets | CZK mil | 2,287 | 2,490 | 5,246 | 4,515 | 4,563 | ||
| Inventories | CZK mil | 522 | 836 | 1,578 | 2,117 | 1,690 | ||
| Receivables | CZK mil | 1,477 | 973 | 1,928 | 1,463 | 1,980 | ||
| Cash & Cash Equivalents | CZK mil | 3.52 | 673 | 1,725 | 892 | 866 | ||
| Total Assets | CZK mil | 3,158 | 3,276 | 6,051 | 5,244 | 5,340 | ||
| Shareholders' Equity | CZK mil | 419 | 686 | 803 | 810 | 741 | ||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ||
| Liabilities | CZK mil | 2,739 | 2,590 | 5,248 | 4,434 | 4,598 | ||
| Non-Current Liabilities | CZK mil | 0 | 0.414 | 0.962 | 0.747 | 0 | ||
| Long-Term Debt | CZK mil | 529 | 501 | 0 | 0 | 0 | ||
| Deferred Tax Liabilities | CZK mil | 0 | 0.414 | 0.962 | 0.747 | 0 | ||
| Current Liabilities | CZK mil | 1,663 | 1,963 | 4,570 | 4,398 | 4,559 | ||
| Short-Term Debt | CZK mil | 526 | 0 | 516 | 0 | 0 | ||
| Trade Payables | CZK mil | 1,455 | 1,767 | 4,272 | 4,167 | 4,235 | ||
| Provisions | CZK mil | 20.3 | 127 | 161 | 35.2 | 40.0 | ||
| Equity And Liabilities | CZK mil | 3,158 | 3,276 | 6,051 | 5,244 | 5,340 | ||
| growth rates | ||||||||
| Total Asset Growth | % | ... | 3.74 | 84.7 | -13.3 | 1.82 | ||
| Shareholders' Equity Growth | % | ... | 63.8 | 17.1 | 0.854 | -8.47 | ||
| Net Debt Growth | % | ... | -116 | 602 | -26.3 | -2.91 | ||
| Total Debt Growth | % | ... | -52.5 | 2.99 | -100 | ... | ... | ... |
| ratios | ||||||||
| Total Debt | CZK mil | 1,055 | 501 | 516 | 0 | 0 | ||
| Net Debt | CZK mil | 1,052 | -172 | -1,209 | -892 | -866 | ||
| Working Capital | CZK mil | 544 | 42.2 | -766 | -586 | -564 | ||
| Capital Employed | CZK mil | 1,407 | 826 | 32.4 | 135 | 208 | ||
| Net Debt/Equity | 2.51 | -0.251 | -1.51 | -1.10 | -1.17 | |||
| Cost of Financing | % | ... | -3.33 | 10.8 | -5.13 | ... | ... | ... |
| cash flow | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | ||||||||
| Net Profit | CZK mil | 170 | 267 | 117 | 6.85 | -68.6 | ||
| Depreciation | CZK mil | 84.3 | 87.0 | 93.2 | 105 | 114 | ||
| Non-Cash Items | CZK mil | ... | 382 | 121 | -205 | 103 | ||
| Change in Working Capital | CZK mil | ... | 502 | 808 | -180 | -22.2 | ||
| Total Cash From Operations | CZK mil | -151 | 1,238 | 1,139 | -272 | 126 | ||
| Capital Expenditures | CZK mil | -59.1 | -8.30 | -87.7 | -45.4 | -152 | ||
| Other Investments | CZK mil | 0.130 | 0.004 | 0 | 0 | 0.292 | ||
| Total Cash From Investing | CZK mil | -58.9 | -8.30 | -87.7 | -45.4 | -152 | ||
| Issuance Of Debt | CZK mil | ... | -554 | 15.0 | -516 | 0 | ||
| Total Cash From Financing | CZK mil | -95.9 | -560 | 0 | -516 | 0 | ||
| Net Change In Cash | CZK mil | -306 | 670 | 1,052 | -833 | -25.9 | ||
| ratios | ||||||||
| Days Sales Outstanding | days | 65.4 | 28.7 | 44.5 | 25.2 | 32.6 | ||
| Days Sales Of Inventory | days | 24.4 | 25.9 | 37.8 | 36.6 | 28.4 | ||
| Days Payable Outstanding | days | 68.1 | 54.7 | 102 | 72.0 | 71.2 | ||
| Cash Conversion Cycle | days | 21.8 | -0.198 | -20.0 | -10.2 | -10.2 | ||
| Cash Earnings | CZK mil | 254 | 354 | 210 | 112 | 45.4 | ||
| Free Cash Flow | CZK mil | -210 | 1,230 | 1,052 | -317 | -25.9 |
| other data | Unit | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | ||||||||
| ROA | % | 5.37 | 8.30 | 2.51 | 0.121 | -1.30 | ||
| Gross Margin | % | 5.32 | 5.00 | 3.54 | 0.373 | 2.23 | ||
| Employees | 429 | 552 | 631 | 800 | 762 | |||
| Cost Per Employee | USD per month | 1,357 | 1,560 | 1,853 | 1,764 | 1,971 | ||
| Cost Per Employee (Local Currency) | CZK per month | 25,863 | 29,808 | 32,764 | 34,496 | 38,566 | ||
| Staff Cost (As % Of Total Cost) | % | 1.65 | 1.63 | 1.59 | 1.56 | 1.59 | ||
| Effective Tax Rate | % | -0.951 | 19.9 | 20.7 | 143 | 15.4 | ||
| Capital Expenditures (As % of Sales) | % | 0.717 | 0.067 | 0.555 | 0.214 | 0.685 |
Get all company financials in excel:
Mobis Automotive Czech, s.r.o. is a Czech Republic-based manufacturer and one of the most important suppliers of Hyundai Motor Manufacturing Czech company. The Company was established at the end of 2006, covers an area of 74 m2 in the Industrial zone Nošovice and is connected with Hyundai Motor Manufacturing Czech by conveyer tunnel, which transports completed modules to the main assembly line. In 2007, the Company started producing modules for Hyundai i30 while production for Kia Venga was added in 2009. Modules for Kia Venga car were assembled in the company until 2011, then the production was moved to Mobis Slovakia. The production capacity is set up to 300,000 cars a year. The Company is based in the Industrial zone Nošovice, the Czech Republic.
Mobis Automotive Czech has been growing its sales by a year on average in the last 5 years. EBITDA has fallen on average by 10.2% a year during that time to total of CZK 231 mil in 2015, or 0.760% of sales. That’s compared to 0.891% average margin seen in last five years.
The company netted CZK 80.0 mil in 2015 implying ROE of 9.87% and ROCE of 40.2%. Again, the average figures were 4.28% and 10.2%, respectively when looking at the previous 5 years.
Mobis Automotive Czech’s net debt amounted to CZK -1,189 mil at the end of 2015, or -1.40 of equity. When compared to EBITDA, net debt was -5.16x, up when compared to average of -6.49x seen in the last 5 years.
Helgi Analytics 
