By Helgi Library - December 4, 2021
Svet Oken made a net profit of CZK 48.6 mil in 2020, down 9.68% compared to the previous year. Total sales reached CZK 874 mil, ...
By Helgi Library - December 4, 2021
Svet Oken employed 390 employees in 2020, down 5.57% compared to the previous year. Historically, between 2006 and 2020...
By Helgi Library - December 4, 2021
Svet Oken's total assets reached CZK 447 mil at the end of 2020, up 8.32% compared to the previous year. Current a...
Profit Statement | 2018 | 2019 | 2020 | |
Sales | CZK mil | 916 | 931 | 874 |
Gross Profit | CZK mil | 243 | 247 | 221 |
EBITDA | CZK mil | 88.9 | 73.9 | 68.2 |
EBIT | CZK mil | 82.3 | 64.8 | 58.1 |
Financing Cost | CZK mil | 0 | 0 | 0 |
Pre-Tax Profit | CZK mil | 81.7 | 66.5 | 60.1 |
Net Profit | CZK mil | 66.2 | 53.8 | 48.6 |
Dividends | CZK mil | 1.32 | 0.988 | ... |
Balance Sheet | 2018 | 2019 | 2020 | |
Total Assets | CZK mil | 368 | 413 | 447 |
Non-Current Assets | CZK mil | 32.1 | 33.6 | 34.3 |
Current Assets | CZK mil | 335 | 379 | 411 |
Working Capital | CZK mil | 137 | 79.3 | 89.4 |
Shareholders' Equity | CZK mil | 243 | 295 | 343 |
Liabilities | CZK mil | 125 | 118 | 104 |
Total Debt | CZK mil | 65.8 | 74.2 | 64.5 |
Net Debt | CZK mil | -101 | -201 | -237 |
Ratios | 2018 | 2019 | 2020 | |
ROE | % | 31.6 | 20.0 | 15.2 |
ROCE | % | 47.4 | 38.2 | 41.1 |
Gross Margin | % | 26.5 | 26.5 | 25.3 |
EBITDA Margin | % | 9.71 | 7.94 | 7.81 |
EBIT Margin | % | 8.99 | 6.96 | 6.65 |
Net Margin | % | 7.23 | 5.78 | 5.56 |
Net Debt/EBITDA | -1.13 | -2.72 | -3.48 | |
Net Debt/Equity | % | -41.5 | -68.2 | -69.3 |
Cost of Financing | % | 0 | 0 | 0 |
Cash Flow | 2018 | 2019 | 2020 | |
Total Cash From Operations | CZK mil | 56.0 | 120 | 38.6 |
Total Cash From Investing | CZK mil | -22.2 | -9.93 | -10.8 |
Total Cash From Financing | CZK mil | 0 | -1.32 | -0.988 |
Net Change In Cash | CZK mil | 33.8 | 109 | 26.8 |
Cash Conversion Cycle | days | 59.7 | 36.7 | 42.1 |
Cash Earnings | CZK mil | 72.8 | 63.0 | 58.7 |
Free Cash Flow | CZK mil | 33.8 | 110 | 27.8 |
Get all company financials in excel:
overview | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
income statement | ||||||||||||||||
Sales | CZK mil | 613 | 623 | 719 | 851 | 916 | ||||||||||
Gross Profit | CZK mil | 173 | 123 | 154 | 193 | 243 | ||||||||||
EBIT | CZK mil | 46.9 | 18.1 | 24.5 | 32.1 | 82.3 | ||||||||||
Net Profit | CZK mil | 36.7 | 13.5 | 20.0 | 25.4 | 66.2 | ||||||||||
ROE | % | 33.2 | 10.8 | 14.2 | 15.5 | 31.6 | ||||||||||
EBIT Margin | % | 7.65 | 2.90 | 3.42 | 3.77 | 8.99 | ||||||||||
Net Margin | % | 6.00 | 2.16 | 2.78 | 2.98 | 7.23 | ||||||||||
Employees | 346 | 344 | 366 | 386 | 385 | |||||||||||
balance sheet | ||||||||||||||||
Total Assets | CZK mil | 180 | 204 | 225 | 269 | 368 | ||||||||||
Non-Current Assets | CZK mil | 14.4 | 11.2 | 11.4 | 17.2 | 32.1 | ||||||||||
Current Assets | CZK mil | 166 | 191 | 212 | 251 | 335 | ||||||||||
Shareholders' Equity | CZK mil | 118 | 131 | 151 | 176 | 243 | ||||||||||
Liabilities | CZK mil | 62.8 | 73.2 | 74.2 | 92.7 | 125 | ||||||||||
Non-Current Liabilities | CZK mil | 0.182 | 1.87 | 0.614 | 0.794 | 1.35 | ||||||||||
Current Liabilities | CZK mil | 62.6 | 71.3 | 73.3 | 91.8 | 123 | ||||||||||
Net Debt/EBITDA | -0.813 | -2.67 | -2.76 | -2.15 | -1.13 | |||||||||||
Net Debt/Equity | % | -38.6 | -51.3 | -54.3 | -45.7 | -41.5 | ||||||||||
Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ||
cash flow | ||||||||||||||||
Total Cash From Operations | CZK mil | ... | 65.0 | 34.2 | 20.0 | 22.1 | 56.0 | |||||||||
Total Cash From Investing | CZK mil | ... | -3.83 | -3.84 | -5.49 | -10.8 | -22.2 | |||||||||
Total Cash From Financing | CZK mil | ... | ... | -13.4 | -6.37 | 0 | 0 | 0 | ||||||||
Net Change In Cash | CZK mil | ... | 27.8 | 38.5 | 14.5 | 11.2 | 33.8 |
income statement | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
income statement | ||||||||||||||||
Sales | CZK mil | 613 | 623 | 719 | 851 | 916 | ||||||||||
Cost of Goods & Services | CZK mil | 439 | 500 | 564 | 658 | 673 | ||||||||||
Gross Profit | CZK mil | 173 | 123 | 154 | 193 | 243 | ||||||||||
Staff Cost | CZK mil | 111 | 122 | 137 | 157 | 166 | ||||||||||
Other Operating Cost (Income) | CZK mil | 6.98 | -24.6 | -11.9 | -2.00 | -11.7 | ||||||||||
EBITDA | CZK mil | 55.8 | 25.2 | 29.7 | 37.4 | 88.9 | ||||||||||
Depreciation | CZK mil | 8.89 | 7.08 | 5.17 | 5.32 | 6.57 | ||||||||||
EBIT | CZK mil | 46.9 | 18.1 | 24.5 | 32.1 | 82.3 | ||||||||||
Net Financing Cost | CZK mil | 0.057 | 0.280 | 0.132 | 0.228 | 0.592 | ||||||||||
Financing Cost | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ||
Financing Income | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.016 | 0.032 | 0.020 | 0.038 | ||
Extraordinary Cost | CZK mil | -0.007 | 0 | 0 | 0 | 0 | ||||||||||
Pre-Tax Profit | CZK mil | 46.9 | 17.8 | 24.4 | 31.9 | 81.7 | ||||||||||
Tax | CZK mil | 10.1 | 4.34 | 4.41 | 6.53 | 15.5 | ||||||||||
Minorities | CZK mil | 0 | 0 | ... | ... | ... | ... | ... | ||||||||
Net Profit | CZK mil | 36.7 | 13.5 | 20.0 | 25.4 | 66.2 | ||||||||||
Net Profit Avail. to Common | CZK mil | 36.7 | 13.5 | 20.0 | 25.4 | 66.2 | ||||||||||
Dividends | CZK mil | ... | 23.0 | 0 | 0 | 0 | 1.32 | ... | ||||||||
growth rates | ||||||||||||||||
Total Revenue Growth | % | ... | -2.81 | 1.65 | 15.4 | 18.4 | 7.59 | |||||||||
Staff Cost Growth | % | ... | -17.0 | 10.2 | 12.0 | 15.0 | 5.60 | |||||||||
EBITDA Growth | % | ... | 117 | -54.9 | 18.0 | 26.0 | 137 | |||||||||
EBIT Growth | % | ... | 402 | -61.4 | 35.6 | 30.9 | 156 | |||||||||
Pre-Tax Profit Growth | % | ... | 381 | -62.0 | 37.0 | 30.6 | 156 | |||||||||
Net Profit Growth | % | ... | 252 | -63.3 | 48.5 | 26.8 | 161 | |||||||||
ratios | ||||||||||||||||
ROE | % | 33.2 | 10.8 | 14.2 | 15.5 | 31.6 | ||||||||||
ROA | % | 19.7 | 7.01 | 9.31 | 10.3 | 20.8 | ||||||||||
ROCE | % | ... | 37.8 | 17.6 | 26.5 | 26.2 | 47.4 | |||||||||
Gross Margin | % | 28.3 | 19.7 | 21.5 | 22.6 | 26.5 | ||||||||||
EBITDA Margin | % | 9.10 | 4.04 | 4.13 | 4.40 | 9.71 | ||||||||||
EBIT Margin | % | 7.65 | 2.90 | 3.42 | 3.77 | 8.99 | ||||||||||
Net Margin | % | 6.00 | 2.16 | 2.78 | 2.98 | 7.23 | ||||||||||
Payout Ratio | % | ... | 62.6 | 0 | 0 | 0 | 1.99 | ... | ||||||||
Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ||
Net Debt/EBITDA | -0.813 | -2.67 | -2.76 | -2.15 | -1.13 |
balance sheet | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
balance sheet | ||||||||||||||||
Cash & Cash Equivalents | CZK mil | 68.5 | 107 | 121 | 133 | 167 | ||||||||||
Receivables | CZK mil | 45.1 | 30.5 | 33.1 | 61.5 | 100 | ||||||||||
Inventories | CZK mil | 44.3 | 45.1 | 57.2 | 57.2 | 68.4 | ||||||||||
Other ST Assets | CZK mil | 7.66 | 8.77 | 0 | 0 | 0 | ||||||||||
Current Assets | CZK mil | 166 | 191 | 212 | 251 | 335 | ||||||||||
Property, Plant & Equipment | CZK mil | 14.3 | 11.2 | 11.4 | 17.2 | 32.0 | ||||||||||
LT Investments & Receivables | CZK mil | < 0.001 | 0 | 0 | 0 | < 0.001 | ||||||||||
Intangible Assets | CZK mil | 0.072 | 0 | 0 | 0 | 0.023 | ||||||||||
Goodwill | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||||
Non-Current Assets | CZK mil | 14.4 | 11.2 | 11.4 | 17.2 | 32.1 | ||||||||||
Total Assets | CZK mil | 180 | 204 | 225 | 269 | 368 | ||||||||||
Trade Payables | CZK mil | 18.7 | 18.7 | 18.8 | 25.2 | 32.1 | ||||||||||
Short-Term Debt | CZK mil | 23.1 | 39.8 | 39.5 | 52.1 | 65.8 | ||||||||||
Other ST Liabilities | CZK mil | 20.7 | 12.8 | 15.0 | 14.5 | 25.1 | ||||||||||
Current Liabilities | CZK mil | 62.6 | 71.3 | 73.3 | 91.8 | 123 | ||||||||||
Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||||
Other LT Liabilities | CZK mil | 0.182 | 1.87 | 0.614 | 0.794 | 1.35 | ||||||||||
Non-Current Liabilities | CZK mil | 0.182 | 1.87 | 0.614 | 0.794 | 1.35 | ||||||||||
Liabilities | CZK mil | 62.8 | 73.2 | 74.2 | 92.7 | 125 | ||||||||||
Equity Before Minority Interest | CZK mil | 118 | 131 | 151 | 176 | 243 | ||||||||||
Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||||
Equity | CZK mil | 118 | 131 | 151 | 176 | 243 | ||||||||||
growth rates | ||||||||||||||||
Total Asset Growth | % | ... | -6.01 | 13.3 | 10.3 | 19.5 | 36.7 | |||||||||
Shareholders' Equity Growth | % | ... | 13.2 | 11.5 | 15.3 | 16.8 | 37.5 | |||||||||
Net Debt Growth | % | ... | 1,004 | 48.2 | 22.1 | -1.74 | 25.0 | |||||||||
Total Debt Growth | % | ... | -36.7 | 71.9 | -0.754 | 32.1 | 26.2 | |||||||||
ratios | ||||||||||||||||
Total Debt | CZK mil | 23.1 | 39.8 | 39.5 | 52.1 | 65.8 | ||||||||||
Net Debt | CZK mil | -45.3 | -67.2 | -82.0 | -80.6 | -101 | ||||||||||
Working Capital | CZK mil | 70.6 | 57.0 | 71.5 | 93.5 | 137 | ||||||||||
Capital Employed | CZK mil | 85.0 | 68.1 | 82.9 | 111 | 169 | ||||||||||
Net Debt/Equity | % | -38.6 | -51.3 | -54.3 | -45.7 | -41.5 | ||||||||||
Current Ratio | 2.64 | 2.68 | 2.89 | 2.74 | 2.73 | |||||||||||
Quick Ratio | 1.82 | 1.93 | 2.11 | 2.12 | 2.17 |
cash flow | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
cash flow | ||||||||||||||||
Net Profit | CZK mil | 36.7 | 13.5 | 20.0 | 25.4 | 66.2 | ||||||||||
Depreciation | CZK mil | 8.89 | 7.08 | 5.17 | 5.32 | 6.57 | ||||||||||
Non-Cash Items | CZK mil | 0 | 0 | 9.42 | 13.3 | 26.4 | ||||||||||
Change in Working Capital | CZK mil | ... | 19.4 | 13.7 | -14.6 | -21.9 | -43.2 | |||||||||
Total Cash From Operations | CZK mil | ... | 65.0 | 34.2 | 20.0 | 22.1 | 56.0 | |||||||||
Capital Expenditures | CZK mil | ... | -3.83 | -3.84 | -5.50 | -11.7 | -22.4 | |||||||||
Other Investing Activities | CZK mil | ... | 0 | 0 | 0.010 | 0.834 | 0.216 | |||||||||
Total Cash From Investing | CZK mil | ... | -3.83 | -3.84 | -5.49 | -10.8 | -22.2 | |||||||||
Dividends Paid | CZK mil | ... | ... | 0 | -23.0 | 0 | 0 | 0 | ||||||||
Issuance Of Shares | CZK mil | ... | 0 | -0.001 | 0.001 | 0 | 0 | |||||||||
Issuance Of Debt | CZK mil | ... | -13.4 | 16.6 | -0.300 | 12.7 | 13.6 | |||||||||
Other Financing Activities | CZK mil | ... | ... | 3.83 | 3.84 | 5.79 | -1.84 | 8.57 | ||||||||
Total Cash From Financing | CZK mil | ... | ... | -13.4 | -6.37 | 0 | 0 | 0 | ||||||||
Net Change In Cash | CZK mil | ... | 27.8 | 38.5 | 14.5 | 11.2 | 33.8 | |||||||||
ratios | ||||||||||||||||
Days Sales Outstanding | days | 26.9 | 17.9 | 16.8 | 26.4 | 40.0 | ||||||||||
Days Sales Of Inventory | days | 36.8 | 32.9 | 37.0 | 31.7 | 37.1 | ||||||||||
Days Payable Outstanding | days | 15.6 | 13.7 | 12.1 | 14.0 | 17.4 | ||||||||||
Cash Conversion Cycle | days | 48.1 | 37.2 | 41.7 | 44.1 | 59.7 | ||||||||||
Cash Earnings | CZK mil | 45.6 | 20.6 | 25.2 | 30.7 | 72.8 | ||||||||||
Free Cash Flow | CZK mil | ... | 61.2 | 30.4 | 14.5 | 11.2 | 33.8 | |||||||||
Capital Expenditures (As % of Sales) | % | ... | 0.626 | 0.617 | 0.765 | 1.37 | 2.45 |
other ratios | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
Employees | 346 | 344 | 366 | 386 | 385 | |||||||||||
Cost Per Employee | USD per month | 1,247 | 1,237 | 1,233 | 1,445 | 1,641 | ||||||||||
Cost Per Employee (Local Currency) | CZK per month | 26,659 | 29,536 | 31,101 | 33,918 | 35,911 | ||||||||||
Material & Energy (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 69.4 | 66.3 | 65.1 | 60.7 | ||
Services (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 11.0 | 12.3 | 12.3 | 12.7 | ||
Staff Cost (As % of Sales) | % | 18.1 | 19.6 | 19.0 | 18.5 | 18.1 | ||||||||||
Effective Tax Rate | % | 21.6 | 24.4 | 18.1 | 20.5 | 19.0 | ||||||||||
Total Revenue Growth (5-year average) | % | ... | ... | ... | ... | ... | -2.89 | -2.87 | -2.63 | 1.32 | 7.75 | |||||
Total Revenue Growth (10-year average) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 8.37 | 6.69 | 6.01 |
Get all company financials in excel:
By Helgi Library - December 4, 2021
Svet Oken made a net profit of CZK 48.6 mil with revenues of CZK 874 mil in 2020, down by 9.68% and down by 6.17%, respectively, compared to the previous year. This translates into a net margin of 5.56%. Historically, between 2006 and 2020, the firm...
By Helgi Library - December 4, 2021
Svet Oken made a net profit of CZK 48.6 mil in 2020, down 9.68% compared to the previous year. Historically, between 2006 and 2020, the company's net profit reached a high of CZK 66.2 mil in 2018 and a low of CZK -18.1 mil in 2012. The result implies a re...
By Helgi Library - December 4, 2021
Svet Oken's net debt stood at CZK -237 mil and accounted for -69.3% of equity at the end of 2020. The ratio is down 1.07 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 95.4% in 2007 and a low of ...
By Helgi Library - December 3, 2021
Svet Oken invested a total of CZK 11.2 mil in 2020, up 6.81% compared to the previous year. Historically, between 2007 - 2020, the company's investments stood at a high of CZK 33.5 mil in 2008 and a low of CZK 0.582 mil in 2013. As a ...
Svět oken, s.r.o. is a Czech Republic-based manufacturer of windows and doors. The Company manufactures windows and doors made of plastic, wood, aluminum, and wood/aluminum. The Company distributes its products through 41 branches. The Company was founded in 1999 and is based in Vsetin, the Czech Republic.
Svet Oken 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 2020, or of sales. That’s compared to % average margin seen in last five years.
The company netted in 2020 implying ROE of and ROCE of . Again, the average figures were % and %, respectively when looking at the previous 5 years.
Svet Oken’s net debt amounted to at the end of 2020, or of equity. When compared to EBITDA, net debt was x, up when compared to average of x seen in the last 5 years.