SMP CZ

SMP CZ's employees fell 12.0% to 449 in 2014

By Helgi Analytics - November 05, 2019

SMP CZ employed 449 persons in 2014, down 12.0% when compared to the previous year. Historically, the firm's workforce hit an all ti...

SMP CZ's net profit fell 36.5% to CZK 40.9 mil in 2014

By Helgi Analytics - November 05, 2019

SMP CZ made a net profit of CZK 40.9 mil in 2014, down 36.5% when compared to the last year. Total sales reached CZK 2,328 mil, whic...

SMP CZ's Total Cash From Operations fell 114% to CZK -21.3 mil in 2014

By Helgi Analytics - November 05, 2019

SMP CZ's operating cash flow reached CZK -21.3 mil in 2014, down 114% when compared to the previous year. Historically, the firm...

Profit Statement 2012 2013 2014
Sales CZK mil 2,349 1,908 2,328
Gross Profit CZK mil 611 449 320
EBITDA CZK mil 191 95.6 40.4
EBIT CZK mil 169 78.1 26.9
Financing Cost CZK mil 9.87 -3.13 -17.3
Pre-Tax Profit CZK mil 161 81.2 44.3
Net Profit CZK mil 117 64.5 40.9
Dividends CZK mil -63.3 -102 ...
Balance Sheet 2012 2013 2014
Total Assets CZK mil 1,864 1,517 1,586
Non-Current Assets CZK mil 306 286 284
Current Assets CZK mil 1,547 1,206 1,267
Working Capital CZK mil 324 354 321
Shareholders' Equity CZK mil 638 600 576
Liabilities CZK mil 1,226 918 1,010
Ratios 2012 2013 2014
ROE % 18.2 10.4 6.97
ROCE % 25.9 10.2 6.57
Gross Margin % 26.0 23.5 13.7
EBITDA Margin % 8.13 5.01 1.74
EBIT Margin % 7.20 4.09 1.16
Net Margin % 4.96 3.38 1.76
Cash Flow 2012 2013 2014
Total Cash From Operations CZK mil 74.5 153 -21.3
Total Cash From Investing CZK mil -147 -8.51 6.08
Total Cash From Financing CZK mil -122 -64.6 -103
Net Change In Cash CZK mil -195 79.4 -119
Cash Conversion Cycle days 36.7 44.5 39.4
Cash Earnings CZK mil 138 81.9 54.4
Free Cash Flow CZK mil -72.4 144 -15.3

Get all company financials in excel:

Download Sample   $19.99

summary Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
income statement                      
Sales CZK mil         3,074 3,485 2,659 2,349 1,908   ...
Gross Profit CZK mil         780 865 688 611 449   ...
EBIT CZK mil         193 246 208 169 78.1   ...
Net Profit CZK mil         147 189 191 117 64.5   ...
ROE %         30.8 33.8 30.6 18.2 10.4   ...
EBIT Margin %         6.29 7.05 7.82 7.20 4.09   ...
Net Margin %         4.80 5.41 7.20 4.96 3.38   ...
Employees ...       765 781 670 670 510   ...
balance sheet                      
Total Assets CZK mil         1,653 1,840 1,769 1,864 1,517   ...
Non-Current Assets CZK mil         211 188 172 306 286   ...
Current Assets CZK mil ...       1,431 1,627 1,581 1,547 1,206   ...
Shareholders' Equity CZK mil         505 610 643 638 600   ...
Liabilities CZK mil         1,149 1,231 1,127 1,226 918   ...
Non-Current Liabilities CZK mil         121 153 98.7 100 135   ...
Current Liabilities CZK mil         988 816 785 966 666   ...
cash flow                      
Total Cash From Operations CZK mil         429 392 35.0 74.5 153   ...
Total Cash From Investing CZK mil         -29.9 -9.99 -19.3 -147 -8.51   ...
Total Cash From Financing CZK mil         -91.8 -68.6 -206 -122 -64.6   ...
Net Change In Cash CZK mil         308 314 -190 -195 79.4   ...
income statement Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
income statement                      
Sales CZK mil         3,074 3,485 2,659 2,349 1,908   ...
Cost of Goods & Services CZK mil         2,294 2,620 1,970 1,738 1,460   ...
Gross Profit CZK mil         780 865 688 611 449   ...
Staff Cost CZK mil         496 493 458 390 347   ...
Other Cost CZK mil         60.9 95.3 -8.18 30.4 6.30   ...
EBITDA CZK mil         224 277 238 191 95.6   ...
Depreciation CZK mil         30.5 31.6 30.4 21.8 17.4   ...
EBIT CZK mil         193 246 208 169 78.1   ...
Financing Cost CZK mil         7.78 5.87 -19.5 9.87 -3.13   ...
Extraordinary Cost CZK mil         -1.71 -6.01 -4.52 -1.74 0   ...
Pre-Tax Profit CZK mil         187 246 232 161 81.2   ...
Tax CZK mil         39.8 57.2 40.6 44.6 16.7   ...
Minorities CZK mil         0 0 0 0 0   ...
Net Profit CZK mil         147 189 191 117 64.5   ...
Dividends CZK mil         -99.5 -150 -122 -63.3 -102 ... ...
growth rates                      
Total Revenue Growth % ...       -0.762 13.4 -23.7 -11.6 -18.8   ...
Operating Cost Growth % ...       -5.49 5.65 -23.5 -6.56 -16.0    
EBITDA Growth % ...       82.8 23.8 -14.0 -19.9 -50.0   ...
EBIT Growth % ...       107 27.0 -15.3 -18.6 -53.9   ...
Pre-Tax Profit Growth % ...       56.9 31.2 -5.57 -30.6 -49.6   ...
Net Profit Growth % ...       64.4 27.8 1.51 -39.1 -44.7   ...
ratios                      
ROE %         30.8 33.8 30.6 18.2 10.4   ...
ROCE % ... ...     38.4 76.8 81.7 25.9 10.2   ...
Gross Margin %         25.4 24.8 25.9 26.0 23.5   ...
EBITDA Margin %         7.28 7.95 8.97 8.13 5.01   ...
EBIT Margin %         6.29 7.05 7.82 7.20 4.09   ...
Net Margin %         4.80 5.41 7.20 4.96 3.38   ...
Payout Ratio %         -67.5 -79.7 -63.9 -54.3 -159 ... ...
balance sheet Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
balance sheet                      
Non-Current Assets CZK mil         211 188 172 306 286   ...
Property, Plant & Equipment CZK mil         181 159 131 130 127   ...
Intangible Assets CZK mil         5.06 4.12 3.19 4.58 4.93   ...
Current Assets CZK mil ...       1,431 1,627 1,581 1,547 1,206   ...
Inventories CZK mil ...       70.6 47.2 46.0 278 105   ...
Receivables CZK mil ...       546 494 592 574 750   ...
Cash & Cash Equivalents CZK mil ...       504 818 628 434 315   ...
Total Assets CZK mil         1,653 1,840 1,769 1,864 1,517   ...
Shareholders' Equity CZK mil         505 610 643 638 600   ...
Of Which Minority Interest CZK mil         0 0 0 0 0   ...
Liabilities CZK mil         1,149 1,231 1,127 1,226 918   ...
Non-Current Liabilities CZK mil         121 153 98.7 100 135   ...
Current Liabilities CZK mil         988 816 785 966 666   ...
Short-Term Debt CZK mil ... ... ... ... 2.24 8.54 ... ... ... ... ...
Trade Payables CZK mil         534 533 539 529 500   ...
Provisions CZK mil         37.4 112 111 159 116   ...
Equity And Liabilities CZK mil         1,653 1,840 1,769 1,864 1,517   ...
growth rates                      
Total Asset Growth % ...       14.5 11.3 -3.85 5.35 -18.6   ...
Shareholders' Equity Growth % ...       11.5 20.8 5.43 -0.679 -6.09   ...
ratios                      
Working Capital CZK mil ...       82.7 8.55 99.0 324 354   ...
Capital Employed CZK mil ...       294 197 271 630 640   ...
cash flow Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
cash flow                      
Net Profit CZK mil         147 189 191 117 64.5   ...
Depreciation CZK mil         30.5 31.6 30.4 21.8 17.4   ...
Non-Cash Items CZK mil ... ...     67.8 98.2 -96.4 161 101   ...
Change in Working Capital CZK mil ... ...     184 74.2 -90.4 -225 -30.2   ...
Total Cash From Operations CZK mil         429 392 35.0 74.5 153   ...
Capital Expenditures CZK mil         -29.9 -9.99 -19.3 -135 -8.51   ...
Other Investments CZK mil         0 0 0 -12.2 0   ...
Total Cash From Investing CZK mil         -29.9 -9.99 -19.3 -147 -8.51   ...
Dividends Paid CZK mil         99.5 150 122 63.3 102 ... ...
Total Cash From Financing CZK mil         -91.8 -68.6 -206 -122 -64.6   ...
Net Change In Cash CZK mil         308 314 -190 -195 79.4   ...
ratios                      
Days Sales Outstanding days ...       64.8 51.8 81.2 89.2 143   ...
Days Sales Of Inventory days ...       11.2 6.57 8.52 58.5 26.1   ...
Days Payable Outstanding days         84.9 74.3 99.8 111 125   ...
Cash Conversion Cycle days ...       -8.89 -15.9 -10.0 36.7 44.5   ...
Cash Earnings CZK mil         178 220 222 138 81.9   ...
Free Cash Flow CZK mil         399 382 15.7 -72.4 144   ...
other data Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
other data                      
ROA %         9.52 10.8 10.6 6.41 3.81   ...
Gross Margin %         25.4 24.8 25.9 26.0 23.5   ...
Employees ...       765 781 670 670 510   ...
Cost Per Employee USD per month ...       2,833 2,750 3,222 2,480 2,897   ...
Cost Per Employee (Local Currency) CZK per month ...       53,982 52,558 56,978 48,509 56,670   ...
Staff Cost (As % Of Total Cost) %         17.2 15.2 18.7 17.9 18.9   ...
Effective Tax Rate %         21.2 23.3 17.5 27.7 20.6   ...
Capital Expenditures (As % of Sales) %         0.974 0.287 0.724 5.73 0.446   ...

Get all company financials in excel:

Download Sample   $19.99

SMP CZ's Net Margin fell 48.0% to 1.76% in 2014

By Helgi Analytics - November 05, 2019

SMP CZ made a net profit of CZK CZK 40.9 mil under revenues of CZK 2,328 mil in 2014, down 36.5% and 22.0%, respectively, when compared to the last year. This translates into a net margin of 1.76%. Historically, the firm’s net margin reached an all time high of ...

SMP CZ's ROCE fell 35.3% to 6.57% in 2014

By Helgi Analytics - November 05, 2019

SMP CZ made a net profit of CZK 40.9 mil in 2014, down 36.5% when compared to the previous year. Historically, company's net profit reached an all time high of CZK 191 mil in 2011 and an all time low of CZK 40.9 mil in 2014. This implies return on equity of 6....

SMP CZ's Capital Expenditures fell 28.0% to CZK 6.13 mil in 2014

By Helgi Analytics - November 05, 2019

SMP CZ invested total of CZK 6.13 mil in 2014, down 28.0% when compared to the previous year. Historically, company's investments reached an all time high of CZK 135 mil in 2012 and an all time low of CZK 6.13 mil in 2014. When compared to total sales, ...

More News

SMP CZ is a Czech Republic-based construction company. The Company provides general contractor, special civil and underground engineering, and construction services. The company focuses especially on realization of transportation, underground, industrial and water management. SMP CZ is a part of VINCI Group. Vinci was established in 1899 and became one of the largest construction companies in the world employing 191,000 people in 100 countries