By Helgi Library - March 12, 2025
Kovolit Hedvikov made a net profit of CZK 86.1 mil in 2023, up 101% compared to the previous year. Total sales reached CZK 1,898 mil...
By Helgi Library - March 12, 2025
Kovolit Hedvikov's net debt stood at CZK 435 mil and accounted for 55.9% of equity at the end of 2023. The ratio is down...
By Helgi Library - March 12, 2025
Kovolit Hedvikov made a net profit of CZK 86.1 mil in 2023, up 101% compared to the previous year. Historically, between 201...
Profit Statement | 2021 | 2022 | 2023 | |
Sales | CZK mil | 1,629 | 1,943 | 1,898 |
Gross Profit | CZK mil | 594 | 670 | 681 |
EBITDA | CZK mil | 163 | 202 | 221 |
EBIT | CZK mil | 15.9 | 68.0 | 93.8 |
Financing Cost | CZK mil | 12.7 | 13.9 | 20.7 |
Pre-Tax Profit | CZK mil | 77.7 | 52.5 | 114 |
Net Profit | CZK mil | 63.4 | 42.8 | 86.1 |
Dividends | CZK mil | 32.4 | 8.50 | ... |
Balance Sheet | 2021 | 2022 | 2023 | |
Total Assets | CZK mil | 1,757 | 1,793 | 1,624 |
Non-Current Assets | CZK mil | 830 | 770 | 722 |
Current Assets | CZK mil | 914 | 1,012 | 890 |
Working Capital | CZK mil | 549 | 669 | 619 |
Shareholders' Equity | CZK mil | 700 | 789 | 778 |
Liabilities | CZK mil | 1,057 | 1,004 | 846 |
Total Debt | CZK mil | 621 | 547 | 444 |
Net Debt | CZK mil | 564 | 520 | 435 |
Ratios | 2021 | 2022 | 2023 | |
ROE | % | 9.42 | 5.74 | 11.0 |
ROCE | % | 4.52 | 3.04 | 6.20 |
Gross Margin | % | 36.5 | 34.5 | 35.9 |
EBITDA Margin | % | 10.00 | 10.4 | 11.6 |
EBIT Margin | % | 0.974 | 3.50 | 4.94 |
Net Margin | % | 3.89 | 2.20 | 4.54 |
Net Debt/EBITDA | 3.46 | 2.58 | 1.97 | |
Net Debt/Equity | % | 80.6 | 65.8 | 55.9 |
Cost of Financing | % | 1.91 | 2.39 | 4.18 |
Cash Flow | 2021 | 2022 | 2023 | |
Total Cash From Operations | CZK mil | 203 | 103 | 148 |
Total Cash From Investing | CZK mil | -102 | -66.0 | -73.3 |
Total Cash From Financing | CZK mil | -94.5 | -55.7 | -104 |
Net Change In Cash | CZK mil | 6.65 | -29.2 | -18.6 |
Cash Conversion Cycle | days | 135 | 136 | 135 |
Cash Earnings | CZK mil | 210 | 177 | 213 |
Free Cash Flow | CZK mil | 101 | 37.1 | 74.9 |
Get all company financials in excel:
overview | Unit | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
income statement | |||||||||
Sales | CZK mil | 2,126 | 2,099 | 1,735 | 1,365 | 1,629 | |||
Gross Profit | CZK mil | 781 | 746 | 664 | 574 | 594 | |||
EBIT | CZK mil | 126 | 86.7 | 46.3 | 31.2 | 15.9 | |||
Net Profit | CZK mil | ... | 172 | 5.41 | -28.2 | 67.2 | 63.4 | ||
ROE | % | 24.2 | 0.892 | -4.74 | 11.0 | 9.42 | |||
EBIT Margin | % | 5.92 | 4.13 | 2.67 | 2.28 | 0.974 | |||
Net Margin | % | 8.08 | 0.257 | -1.62 | 4.92 | 3.89 | |||
Employees | ... | ... | ... | ... | ... | ... | |||
balance sheet | |||||||||
Total Assets | CZK mil | 2,005 | 1,930 | 1,790 | 1,797 | 1,757 | |||
Non-Current Assets | CZK mil | 1,006 | 999 | 984 | 875 | 830 | |||
Current Assets | CZK mil | 982 | 918 | 799 | 906 | 914 | |||
Shareholders' Equity | CZK mil | 604 | 609 | 579 | 646 | 700 | |||
Liabilities | CZK mil | 1,401 | 1,321 | 1,210 | 1,151 | 1,057 | |||
Non-Current Liabilities | CZK mil | 572 | 459 | 365 | 306 | 195 | |||
Current Liabilities | CZK mil | 818 | 859 | 846 | 836 | 861 | |||
Net Debt/EBITDA | 3.30 | 3.53 | 3.68 | 3.53 | 3.46 | ||||
Net Debt/Equity | % | 164 | 149 | 136 | 103 | 80.6 | |||
Cost of Financing | % | ... | 1.79 | 2.30 | 2.38 | 2.16 | 1.91 | ||
cash flow | |||||||||
Total Cash From Operations | CZK mil | ... | -89.8 | 243 | 273 | 172 | 203 | ||
Total Cash From Investing | CZK mil | ... | -149 | -164 | -152 | -48.7 | -102 | ||
Total Cash From Financing | CZK mil | ... | 237 | -78.8 | -103 | -92.3 | -94.5 | ||
Net Change In Cash | CZK mil | ... | -2.09 | -0.073 | 17.9 | 30.5 | 6.65 |
income statement | Unit | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
income statement | |||||||||
Sales | CZK mil | 2,126 | 2,099 | 1,735 | 1,365 | 1,629 | |||
Cost of Goods & Services | CZK mil | 1,345 | 1,354 | 1,071 | 791 | 1,035 | |||
Gross Profit | CZK mil | 781 | 746 | 664 | 574 | 594 | |||
Staff Cost | CZK mil | 452 | 460 | 429 | 378 | 413 | |||
Other Operating Cost (Income) | CZK mil | 29.6 | 27.5 | 21.0 | 7.73 | 18.3 | |||
EBITDA | CZK mil | 299 | 258 | 214 | 189 | 163 | |||
Depreciation | CZK mil | ... | 173 | 171 | 168 | 158 | 147 | ||
EBIT | CZK mil | 126 | 86.7 | 46.3 | 31.2 | 15.9 | |||
Net Financing Cost | CZK mil | -68.2 | 78.9 | 81.1 | -50.5 | -61.9 | |||
Financing Cost | CZK mil | 15.6 | 21.9 | 20.4 | 16.4 | 12.7 | |||
Financing Income | CZK mil | 139 | 6.97 | 53.6 | 79.7 | 107 | |||
Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | |||
Pre-Tax Profit | CZK mil | 194 | 7.79 | -34.8 | 81.7 | 77.7 | |||
Tax | CZK mil | 22.4 | 2.39 | -6.61 | 14.6 | 14.3 | |||
Net Profit | CZK mil | ... | 172 | 5.41 | -28.2 | 67.2 | 63.4 | ||
Net Profit Avail. to Common | CZK mil | 172 | 5.41 | -28.2 | 67.2 | 63.4 | |||
Dividends | CZK mil | ... | ... | ... | ... | ... | 32.4 | ... | |
growth rates | |||||||||
Total Revenue Growth | % | ... | 4.78 | -1.24 | -17.4 | -21.3 | 19.3 | ||
Staff Cost Growth | % | ... | 4.76 | 1.85 | -6.70 | -12.1 | 9.31 | ||
EBITDA Growth | % | ... | 2.11 | -13.8 | -17.0 | -11.8 | -13.7 | ||
EBIT Growth | % | ... | 1.42 | -31.2 | -46.6 | -32.7 | -49.1 | ||
Pre-Tax Profit Growth | % | ... | 85.8 | -96.0 | -546 | -335 | -4.87 | ||
Net Profit Growth | % | ... | 96.4 | -96.9 | -621 | -338 | -5.60 | ||
ratios | |||||||||
ROE | % | 24.2 | 0.892 | -4.74 | 11.0 | 9.42 | |||
ROA | % | 8.68 | 0.275 | -1.52 | 3.74 | 3.57 | |||
ROCE | % | ... | 10.1 | 0.322 | -1.78 | 4.55 | 4.52 | ||
Gross Margin | % | 36.7 | 35.5 | 38.3 | 42.1 | 36.5 | |||
EBITDA Margin | % | 14.1 | 12.3 | 12.3 | 13.8 | 10.00 | |||
EBIT Margin | % | 5.92 | 4.13 | 2.67 | 2.28 | 0.974 | |||
Net Margin | % | 8.08 | 0.257 | -1.62 | 4.92 | 3.89 | |||
Payout Ratio | % | ... | ... | ... | ... | ... | 51.1 | ... | |
Cost of Financing | % | ... | 1.79 | 2.30 | 2.38 | 2.16 | 1.91 | ||
Net Debt/EBITDA | 3.30 | 3.53 | 3.68 | 3.53 | 3.46 |
balance sheet | Unit | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
balance sheet | |||||||||
Cash & Cash Equivalents | CZK mil | 1.57 | 1.50 | 19.4 | 49.9 | 56.5 | |||
Receivables | CZK mil | 605 | 519 | 444 | 483 | 456 | |||
Inventories | CZK mil | 375 | 398 | 335 | 373 | 401 | |||
Other ST Assets | CZK mil | < 0.001 | < -0.001 | 0 | 0 | < -0.001 | |||
Current Assets | CZK mil | 982 | 918 | 799 | 906 | 914 | |||
Property, Plant & Equipment | CZK mil | 1,001 | 991 | 978 | 872 | 829 | |||
LT Investments & Receivables | CZK mil | < 0.001 | < 0.001 | < 0.001 | < -0.001 | < 0.001 | |||
Intangible Assets | CZK mil | 5.17 | 7.50 | 5.79 | 3.17 | 0.960 | |||
Goodwill | CZK mil | 0 | 0 | 0 | 0 | 0 | |||
Non-Current Assets | CZK mil | 1,006 | 999 | 984 | 875 | 830 | |||
Total Assets | CZK mil | 2,005 | 1,930 | 1,790 | 1,797 | 1,757 | |||
Trade Payables | CZK mil | 279 | 263 | 241 | 303 | 308 | |||
Short-Term Debt | CZK mil | 474 | 535 | 509 | 478 | 490 | |||
Other ST Liabilities | CZK mil | 65.2 | 61.1 | 95.6 | 54.7 | 62.8 | |||
Current Liabilities | CZK mil | 818 | 859 | 846 | 836 | 861 | |||
Long-Term Debt | CZK mil | 515 | 375 | 298 | 237 | 131 | |||
Other LT Liabilities | CZK mil | 57.1 | 83.6 | 66.6 | 69.6 | 63.8 | |||
Non-Current Liabilities | CZK mil | 572 | 459 | 365 | 306 | 195 | |||
Liabilities | CZK mil | 1,401 | 1,321 | 1,210 | 1,151 | 1,057 | |||
Equity Before Minority Interest | CZK mil | 604 | 609 | 579 | 646 | 700 | |||
Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | |||
Equity | CZK mil | 604 | 609 | 579 | 646 | 700 | |||
growth rates | |||||||||
Total Asset Growth | % | ... | 2.78 | -3.77 | -7.25 | 0.404 | -2.21 | ||
Shareholders' Equity Growth | % | ... | -26.0 | 0.780 | -4.82 | 11.5 | 8.43 | ||
Net Debt Growth | % | ... | 31.9 | -7.97 | -13.3 | -15.6 | -15.2 | ||
Total Debt Growth | % | ... | 31.4 | -7.96 | -11.3 | -11.4 | -13.2 | ||
ratios | |||||||||
Total Debt | CZK mil | 989 | 910 | 807 | 715 | 621 | |||
Net Debt | CZK mil | 988 | 909 | 788 | 665 | 564 | |||
Working Capital | CZK mil | 701 | 654 | 538 | 553 | 549 | |||
Capital Employed | CZK mil | 1,707 | 1,653 | 1,522 | 1,428 | 1,379 | |||
Net Debt/Equity | % | 164 | 149 | 136 | 103 | 80.6 | |||
Current Ratio | 1.20 | 1.07 | 0.945 | 1.08 | 1.06 | ||||
Quick Ratio | 0.741 | 0.606 | 0.548 | 0.637 | 0.595 |
cash flow | Unit | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
cash flow | |||||||||
Net Profit | CZK mil | ... | 172 | 5.41 | -28.2 | 67.2 | 63.4 | ||
Depreciation | CZK mil | ... | 173 | 171 | 168 | 158 | 147 | ||
Non-Cash Items | CZK mil | ... | -393 | 18.7 | 18.6 | -38.5 | -11.1 | ||
Change in Working Capital | CZK mil | ... | -42.0 | 47.4 | 115 | -14.6 | 3.97 | ||
Total Cash From Operations | CZK mil | ... | -89.8 | 243 | 273 | 172 | 203 | ||
Capital Expenditures | CZK mil | ... | -149 | -164 | -152 | -48.7 | -102 | ||
Total Cash From Investing | CZK mil | ... | -149 | -164 | -152 | -48.7 | -102 | ||
Dividends Paid | CZK mil | ... | ... | ... | ... | ... | ... | ||
Issuance Of Shares | CZK mil | ... | ... | ... | ... | ... | ... | ||
Issuance Of Debt | CZK mil | ... | 237 | -78.8 | -103 | -92.3 | -94.5 | ||
Total Cash From Financing | CZK mil | ... | 237 | -78.8 | -103 | -92.3 | -94.5 | ||
Net Change In Cash | CZK mil | ... | -2.09 | -0.073 | 17.9 | 30.5 | 6.65 | ||
ratios | |||||||||
Days Sales Outstanding | days | 104 | 90.2 | 93.5 | 129 | 102 | |||
Days Sales Of Inventory | days | 102 | 107 | 114 | 172 | 142 | |||
Days Payable Outstanding | days | 75.7 | 70.8 | 82.1 | 140 | 109 | |||
Cash Conversion Cycle | days | 130 | 127 | 126 | 162 | 135 | |||
Cash Earnings | CZK mil | 345 | 177 | 139 | 225 | 210 | |||
Free Cash Flow | CZK mil | ... | -239 | 78.7 | 121 | 123 | 101 | ||
Capital Expenditures (As % of Sales) | % | ... | 7.00 | 7.81 | 8.79 | 3.57 | 6.27 |
other ratios | Unit | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Employees | ... | ... | ... | ... | ... | ... | |||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ||
Cost Per Employee (Local Currency) | CZK per month | ... | ... | ... | ... | ... | ... | ||
Material & Energy (As % of Sales) | % | 46.3 | 43.0 | 42.0 | 39.0 | 44.2 | |||
Services (As % of Sales) | % | 17.0 | 21.5 | 19.7 | 19.0 | 19.3 | |||
Staff Cost (As % of Sales) | % | 21.3 | 21.9 | 24.8 | 27.7 | 25.3 | |||
Effective Tax Rate | % | 11.5 | 30.6 | 19.0 | 17.8 | 18.4 | |||
Total Revenue Growth (5-year average) | % | ... | ... | ... | ... | ... | -4.30 |
Get all company financials in excel:
By Helgi Library - March 12, 2025
Kovolit Hedvikov invested a total of CZK 73.3 mil in 2023, up 11% compared to the previous year. Historically, between 2017 - 2023, the company's investments stood at a high of CZK 164 mil in 2018 and a low of CZK 48.7 mil in 2020. As...
By Helgi Library - March 12, 2025
Kovolit Hedvikov made a net profit of CZK 86.1 mil with revenues of CZK 1,898 mil in 2023, up by 101% and down by 2.36%, respectively, compared to the previous year. This translates into a net margin of 4.54%. Historically, between 2016 and 2023, th...
Kovolit Hedvikov has been growing its sales by a year on average in the last 5 years. EBITDA has grown by 0% during that time to total of in 2023, or of sales. That’s compared to % average margin seen in last five years.
The company netted in 2023 implying ROE of and ROCE of . Again, the average figures were % and %, respectively when looking at the previous 5 years.
Kovolit Hedvikov’s net debt amounted to at the end of 2023, or of equity. When compared to EBITDA, net debt was x, up when compared to average of x seen in the last 5 years.