Documente Academic
Documente Profesional
Documente Cultură
D imensiune si notorietate
E ficienta manageriala
P roductivitate ridicata
L linii de business complementare
A vantaje competitive multiple
S ituatii financiare solide intr-un mediu ostil
T ehnologie performanta si automatizare productie
Octombrie 2013
Adeplast • octombrie 2013
Cuprins
Adezivi si mortare 1.150 mii tone/an Adeplast este o companie romaneasca importanta din domeniul
materialelor de constructii pentru finisaje. Compania detine cote de
- valoare piata 2012 1.405,5 mii tone
piata importante pe o parte din liniile sale de business. Cota de piata
Polistiren 2.250 mii mc/an dupa volum pe piata mortarelor si adezivilor era in 2012 de 19,2%;
cota de piata dupa volum pe piata de polistiren expandat era de
- valoare piata 2012 126,7 mii tone
10,1% in 2012; cota de piata cumulata Adeplast si Dufa (pentru care
Vopsele 40 mii tone/an detine licenta exclusiva din 2013) dupa volum pe piata vopselelor
decorative lavabile era de 3,4%; cota de piata dupa volum pe piata
- valoare piata 2012 304,9 mii tone
de tencuieli decorative era de 0,7%. De retinut este faptul ca
Date IPO
Adeplast detine cote de piata importante mai ales pe piata de adezivi
si mortare, activitatea companiei incepand in acest domeniu si
Pret minim 3,52 consolidandu-se in timp. Piata de polistiren si de vopsele sunt piete
Pret maxim 4,06
castigate in ultimiii 1-2 ani. Mizand pe experienta companiei si
management performant, ultimele linii de business au astfel sanse
Valoare minima IPO 58,08 mil RON bune de dezvoltare si de consolidare in urmatorii ani. Astfel, de la
vanzari de aproximativ 39 mil lei polistiren si 7 mil lei vanzari de
Valoare maxima IPO 66,99 mil RON
vopsele, modelul nostru de analiza estimeaza vanzari de 81 mil lei si
Numar de actiuni IPO 16,5 mil 11 mil lei pana in anul 2020 sau o rata medie anuala de crestere de
9,5%, respectiv de 5,8%.
Numar actiuni capital 33 ,0 mil
social anterior IPO
EV/EBIT 12.23 13.24 Compania face din listarea la bursa o modalitate de finantare a unui
EV/Cifra de 1.33 1.44 proiect important, si anume constructia unei unitati de productie noi,
afaceri
Adeplast • octombrie 2013
Cifra de afaceri 126,823 140,465 182,430 242,375 279,299 327,585 354,702 382,308 410,861 441,216 468,616
% venituri 10.80% 29.90% 32.90% 15.20% 17.30% 8.30% 7.80% 7.50% 7.40% 6.20%
Cheltuieli operationale -110,598 -129,993 -160,274 -217,378 -249,953 -289,277 -308,255 -330,558 -354,552 -378,509 -405,007
% cheltuieli operationale 17.50% 23.30% 35.60% 15.00% 15.70% 6.60% 7.20% 7.30% 6.80% 7.00%
EBIT 17,025 11,171 23,347 26,436 31,006 41,941 50,199 55,619 60,323 66,889 67,946
Marja EBIT 13.40% 8.00% 12.80% 10.90% 11.10% 12.80% 14.20% 14.50% 14.70% 15.20% 14.50%
EBITDA 30,421 24,612 35,342 50,169 59,198 75,113 84,315 90,857 96,906 105,094 108,126
Marja EBITDA 24.00% 17.50% 19.40% 20.70% 21.20% 22.90% 23.80% 23.80% 23.60% 23.80% 23.10%
Profit net al anului 12,096 6,089 16,158 17,539 20,508 30,897 39,386 45,486 50,965 57,968 60,097
Marja neta 9.50% 4.30% 8.90% 7.20% 7.30% 9.40% 11.10% 11.90% 12.40% 13.10% 12.80%
Total capitaluri proprii 57,291 60,999 78,890 153,506 177,089 207,131 223,996 256,656 291,892 329,452 365,415
Total activ 146,454 166,787 218,029 348,289 427,626 439,648 436,629 456,222 483,672 534,505 557,056
Adeplast • octombrie 2013
Piata materiale de constructii - mld EUR 4,8 2,8 2,7 2,9 2,8 -10,1%
Piata constructii - mld EUR 24,1 18,1 16,6 17,6 17,2 -6,5%
Produs intern brut (PIB) - mld EUR 136,8 115,9 122,0 136,5 131,8 -0,7%
18.1 130
20 17.6 17.2
16.6
122.0 125
15
120
115.9
10
115
4.8
5 2.8 2.7 2.9 2.8 110
0 105
2008 2009 2010 2011 2012
Piata materiale de constructii - mld EUR Piata constructii - mld EUR Produs intern brut (PIB) - mld EUR
2012 volum `000 tone 17,8 446,3 841,3 59,0 41,2 1405,5
CAGR (ultimii 5 ani) volum -8,7% 0,8% 2,2% -0,3% -2,1% 1,3%
2012 valoare mil EUR 1,0 111,6 114,2 14,7 19,7 261,3
CAGR (ultimii 5 ani) valoare -16,1% -3,0% -6,7% -8,0% -8,1% -5,4%
2012 valori unitare EUR/tona 56,2 250,1 135,7 249,2 478,2 185,8
CAGR (ultimii 5 ani) valori unitare EUR/tona -8,1% -3,8% -8,7% -7,7% -6,2% -6,7%
Adeplast • octombrie 2013
2012 volum - mii tone 38,6 18,4 57,1 67,6 2,0 69,6 126,7
2012 structura volum 30,5% 14,6% 45,1% 53,4% 1,6% 54,9% 100,0%
CAGR (ultimii 4 ani) volum 1,2% -9,1% -2,8% -3,8% -30,1% -5,5% -4,3%
2012 valoare - mil EUR 23,7 18,0 41,7 110,6 8,7 119,3 161,0
2012 structura valoare 14,7% 11,2% 25,9% 68,7% 5,4% 74,1% 100,0%
CAGR (ultimii 4 ani) valoare -2,3% -12,3% -7,3% -2,7% -22,2% -5,1% -5,7%
CAGR (ultimii 5 ani) valori unitare EUR/tona -3,5% -3,5% -4,6% 1,1% 11,3% 0,4% -1,3%
Adeplast • octombrie 2013
2012 volum - mii tone 264,0 108,4 67,7 35,1 4,0 1,8 304,9
2012 structura volum 86,6% 35,6% 22,2% 11,5% 1,3% 0,6% 100,0%
CAGR (ultimii 5 ani) volum 2,1% 0,9% 8,2% -0,6% 9,0% -3,9% 1,8%
2012 valoare - mil EUR 220,6 108,4 70,2 87,0 47,9 10,1 365,5
2012 structura valoare 60,4% 29,7% 19,2% 23,8% 13,1% 2,8% 100,0%
CAGR (ultimii 5 ani) valoare -3,0% -3,2% 0,1% -1,9% 0,7% 3,0% -2,2%
CAGR (ultimii 5 ani) - EUR/ mii tone -5,1% -4,1% -7,5% -1,4% -7,6% 7,2% -4,0%
Prezentare Adeplast
Fondata in 1994, cu capital romanesc si in puternica ascensiune,
Adeplast este o companie de top pe piata materialelor de constructii
pentru finisaje.
Istoric Adeplast
1994 Compania este infiintata in Oradea, sub numele de “Multistar Prod SRL”.
1996 Domnul Marcel Barbut intra in actionariatul comaniei si produsele sunt branduite “ADEPLAST” .
2007 Marcel Marbut devine unicul actionar al companiei Multistar Prod SRL si o redenumeste “Adeplast SA”
2011 Se da in folosinta instalatia de uscare-sitare nisip pentru fabrica de mortare uscate Oradea
2013 Este lansata a treia platforma industriala la Roman, ce cuprinde fabrica de adezivi si mortare uscate (in martie) si
fabrica de polistiren expandat si grafitat (in iunie).
2013 Este lansata fabrica de polistiren expandat si grafitat de la Oradea (in aprilie).
2013 Este lansata fabrica de vopsele si tencuieli decorative de la Ploiesti (in august).
17.6%
17.4%
Oradea Prima fabrica a companiei, lansata in anul 2004. Extinsa in 250.000 tone/an.
anul 2011 cu o noua linie de uscare a nisipului si cu alte
echipamente. Investitiile in aceasta se ridica la 3,98 mil EUR.
Ploiesti Fabrica deschisa in anul 2008 si extinsa si dezvoltata in anii 450.000 tone/an.
2010, 2011 si 2012. Investitiile in aceasta se ridica la 13,02
mil EUR.
Roman Fabrica deschisa in anul 2013. Investitiile in aceasta se ridica 450.000 tone/an.
la 12,43 mil EUR.
Adeplast • octombrie 2013
221 215
0
2008 2009 2010 2011 2012
3831
4077
3673
4.2%
1.9%
Oradea Fabrica lansata in anul 2013, produce atat polistiren 700.000 mc/an.
expandat, cat si polistiren grafitat. Investitiile in aceasta se
ridica la 3,14 mil EUR.
Ploiesti Fabrica de polistiren expandat lansata in anul 2011 si fabrica 700.000 mc/an polistiren expandat si 150.000 mc/
de polistiren grafitat lansata in 2012, achizitionata in leasing an polistiren grafitat.
financiar de la Zentyss. Investitiile in acestea se ridica la
3,95 mil EUR, respectiv la 0,82 mil EUR.
99
1.1%
0.8% 0.8%
0.7% 0.6%
0.4% 0.5%
0.4%
0% 88 0% 0
2010 2011 2012 2010 2011 2012
1.4%
1.5%
0.9%
0.8%
0.7%
0.6%
0% 0 0% 0
2010 2011 2012 2010 2011 2012
Piata tencuieli decorative - mil litri Piata tencuieli decorative - mil EUR
120%
0%
2010 2011 2012
16.00
15.13
7.09 6.70
4.39
2.54 2.30
0.23 0.61 1.65 0.75
0.00
2003 2004 2005 2006 2007 2006 2009 2010 2011 2012
25% 23.6%
16.0%
15.2% 15.1%
12.2% 11.8%
1.8%
0.5% 0.6%
0.2%
0%
Romania Ungaria Bulgaria Ucraina Moldova
Structura vanzari vata bazaltica 2015 2% Structura vanzari vata bazaltica 2020
5%
7%
6%
14%
Romania Romania
2%
21% Ungaria Ungaria
Ucraina Ucraina
9% Moldova Moldova
77%
Adeplast • octombrie 2013
Finantare proiect fabrica Suma de 19,468 mil EUR pentru finantarea fabricii de vata bazaltica
productie vata bazaltica va avea urmatoarele surse:
Adezivi 9% Adezivi
15%
0%
Mortare Mortare
4% 11% 30%
33% Gleturi Gleturi
2%
Sape, pardoseli Sape, pardoseli
Kituri Kituri
21% 17%
Polistiren Polistiren
Vopsele Vopsele
18%
16% Vata bazaltica Vata bazaltica
2% 8%
2% 8% Alte venituri 2% Alte venituri
2%
Adeplast • octombrie 2013
60%
53%
48%
45%
43%
36% 37%
34%
6%
0
0%
Adezivi Mortare uscate Gleturi Sape, Pardoseli Kituri Polistiren Vopsele Vata bazaltica
60%
39%
30%
2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
Marja EBIT fara proiect Marja EBIT proiect Marja EBIT cu proiect
50%
43%
0%
2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
Marja EBITDA fara proiect Marja EBITDA proiect Marja EBITDA cu proiect
60%
30%
20%
Marja neta fara proiect Marja neta proiect Marja neta cu proiect
Adeplast • octombrie 2013
Marje pe fiecare linie de business 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
(COGS-Venituri)/Venituri
Mortare uscate 33% 20% 33% 34% 42% 43% 43% 44% 46% 47% 48%
Gleturi 20% 18% 20% 24% 27% 30% 30% 31% 33% 35% 36%
Sape, Pardoseli 20% 11% 20% 25% 28% 31% 35% 37% 40% 42% 45%
Kituri 30% 14% 37% 37% 40% 40% 41% 41% 43% 43% 43%
Polistiren (expandat si grafitat) - 31% 23% 20% 20% 20% 20% 18% 18% 20% 20%
Vopsele - - 28% 24% 24% 24% 24% 24% 24% 24% 24%
Vata bazaltica (include si cheltuieli salariale, - - - - - 37% 45% 51% 52% 53% 53%
alte cheltuieli operationale)
Marje profitabilitate 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
Marja EBIT fara proiect 13% 8% 13% 11% 11% 11% 11% 10% 10% 11% 10%
Marja EBITDA fara proiect 24% 18% 19% 21% 21% 21% 21% 19% 19% 19% 19%
Marja EBIT cu proiect 13% 8% 13% 11% 11% 13% 14% 15% 15% 15% 14%
Marja EBITDA cu proiect 24% 18% 19% 21% 21% 23% 24% 24% 24% 24% 23%
Evolutie venituri (cu proiect) 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
Rata de crestere cifra de afaceri, din care: 10.8% 29.9% 32.9% 15.2% 17.3% 8.3% 7.8% 7.5% 7.4% 6.2%
Rata de crestere venituri adezivi -8.3% 1.5% 28.9% 9.8% 9.6% 11.6% 8.1% 8.0% 8.9% 7.6%
Rata de crestere venituri mortare 3.0% 16.8% 19.7% 25.3% 10.8% 10.5% 12.8% 12.7% 12.6% 12.6%
Rata de crestere venituri gleturi 0.2% 6.8% 9.5% 13.9% 15.7% 10.2% 11.7% 13.4% 13.3% 11.6%
Rata de crestere venituri sape, pardoseli 1.0% 6.1% 46.7% 14.7% 14.5% 16.5% 14.1% 15.9% 13.7% 15.4%
Rata de crestere venituri kituri 99.9% 89.9% 10.0% 15.3% 10.0% 13.5% 10.0% 13.8% 10.0% 10.0%
Rata de crestere venituri polistiren 100.0% 155.5% 62.9% 21.7% 0.0% 0.0% 0.0% 2.5% 3.2% 0.0%
Rata de crestere venituri vopsele 100.0% 36.6% 5.0% 3.0% 2.0% 2.0% 1.0% 1.0% 1.0%
Rata de crestere venituri vata bazaltica 100.0% 22.8% 20.9% 8.8% 4.1% 2.7%
Evolutie cheltuieli (cu proiect) 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
Rata de crestere COGS, din care: 18.3% 26.0% 34.4% 15.6% 16.7% 6.8% 7.5% 7.5% 6.7% 6.9%
Rata de crestere cheltuieli adezivi -1.2% 1.2% 27.0% 15.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
Rata de crestere cheltuieli mortare uscate 22.5% -3.0% 18.2% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
Rata de crestere cheltuieli gleturi 3.1% 4.0% 3.8% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
Rata de crestere cheltuieli sape, pardoseli 12.0% -4.0% 37.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
Rata de crestere cheltuieli kituri 145.2% 40.2% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
Rata de crestere cheltuieli polistiren 184.7% 69.6% 21.8% 0.0% 0.0% 2.5% 2.5% 0.0% 0.0%
Rata de crestere cheltuieli vopsele 44.5% 5.0% 3.0% 2.0% 2.0% 1.0% 1.5% 1.0%
Rata de crestere cheltuieli vata bazaltica - 8.0% 7.5% 5.7% 2.4% 2.7%
Rata de crestere cheltuieli operationale 17.5% 23.3% 35.6% 14.9% 6.4% 6.6% 7.3% 7.5% 7.2% 7.4%
Evolutie profit (cu proiect) 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
Rata de crestere EBIT -34.4% 109.0% 13.2% 17.3% 35.3% 19.7% 10.8% 8.5% 10.9% 1.6%
Rata de crestere EBITDA -19.1% 43.6% 42.0% 18.0% 26.9% 12.3% 7.8% 6.7% 8.4% 2.9%
Rata de crestere marja neta -49.7% 165.4% 8.5% 16.9% 50.7% 27.5% 15.5% 12.0% 13.7% 3.7%
Adeplast • octombrie 2013
P&L - fara proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000 lei
Cifra de afaceri 126,823 140,465 182,430 242,375 279,299 296,520 316,559 336,181 360,693 388,991 414,993
% venituri 10.8% 29.9% 32.9% 15.2% 6.2% 6.8% 6.2% 7.3% 7.8% 6.7%
- Adezivi 64,922 59,537 60,417 77,852 85,460 93,635 104,461 112,910 121,943 132,783 142,907
% adevizi -8.3% 1.5% 28.9% 9.8% 9.6% 11.6% 8.1% 8.0% 8.9% 7.6%
- Mortare 23,839 24,551 28,688 34,349 43,045 47,709 52,731 59,454 66,994 75,448 84,923
% mortare 3.0% 16.8% 19.7% 25.3% 10.8% 10.5% 12.8% 12.7% 12.6% 12.6%
- Gleturi 13,483 13,511 14,436 15,809 18,010 20,836 22,954 25,644 29,076 32,939 36,758
% gleturi 0.2% 6.8% 9.5% 13.9% 15.7% 10.2% 11.7% 13.4% 13.3% 11.6%
- Sape, pardoseli 2,694 2,721 2,887 4,235 4,856 5,560 6,476 7,387 8,561 9,737 11,237
% sape, pardoseli 1.0% 6.1% 46.7% 14.7% 14.5% 16.5% 14.1% 15.9% 13.7% 15.4%
- Kituri 841 1,681 3,194 3,513 4,052 4,457 5,060 5,566 6,334 6,967 7,664
% kituri 99.9% 89.9% 10.0% 15.3% 10.0% 13.5% 10.0% 13.8% 10.0% 10.0%
- Polistiren (expandat si 15,105 38,600 62,867 76,531 76,531 76,531 76,531 78,470 80,982 80,982
grafitat)
- Vopsele - - 6,659 9,094 9,549 9,836 10,032 10,233 10,335 10,439 10,543
- Alte venituri 21,044 23,357 27,548 34,655 37,795 37,957 38,314 38,456 38,979 39,698 39,979
% alte venituri 0 0 25.8% 9.1% 0.4% 0.9% 0.4% 1.4% 1.8% 0.7%
Alte venituri din exploatare 801 699 1,190 1,440 1,659 1,761 1,880 1,997 2,143 2,311 2,465
Cheltuieli operationale -110,598 -129,993 -160,274 -217,378 -249,732 -265,607 -283,024 -303,758 -326,470 -349,859 -375,702
% cheltuieli operationale - 17.5% 23.3% 35.6% 14.9% 6.4% 6.6% 7.3% 7.5% 7.2% 7.4%
- Cheltuieli Adezivi 51,937 51,294 51,898 65,910 75,796 83,376 91,714 100,885 110,974 122,071 134,278
- Cheltuieli Mortare 16,071 19,692 19,096 22,574 24,832 27,315 30,046 33,051 36,356 39,992 43,991
- Cheltuieli gleturi 10,787 11,124 11,568 12,014 13,215 14,537 15,990 17,589 19,348 21,283 23,412
- Cheltuieli Sape, Pardoseli 2,155 2,414 2,317 3,173 3,491 3,840 4,224 4,646 5,111 5,622 6,184
- Cheltuieli Kituri 589 1,444 2,025 2,227 2,450 2,695 2,965 3,261 3,587 3,946 4,340
- Cheltuieli Polistiren - 10,453 29,763 50,469 61,496 61,496 61,496 63,023 64,611 64,611 64,611
(expandat si grafitat)
- Cheltuieli Vopsele - - 4,783 6,911 7,256 7,474 7,623 7,776 7,854 7,971 8,051
Total (COGS) -81,538 -96,420 -121,449 -163,278 -188,536 -200,732 -214,058 -230,231 -247,840 -265,496 -284,867
% COGS 18.3% 26.0% 34.4% 15.5% 6.5% 6.6% 7.6% 7.6% 7.1% 7.3%
- Beneficii salariale -6,223 -6,125 -6,512 -8,018 -8,419 -8,840 -9,282 -9,746 -10,233 -10,745 -11,282
- Amortizarea -13,396 -13,441 -11,995 -23,733 -28,193 -28,993 -29,937 -31,059 -32,403 -34,026 -36,001
- Alte cheltuieli -9,441 -14,008 -20,318 -22,349 -24,584 -27,043 -29,747 -32,722 -35,994 -39,593 -43,552
operationale (energie,
transport, advertising,etc)
EBIT 17,025 11,171 23,347 26,436 31,226 32,674 35,416 34,420 36,365 41,443 41,756
Marja EBIT 13.4% 8.0% 12.8% 10.9% 11.2% 11.0% 11.2% 10.2% 10.1% 10.7% 10.1%
EBITDA 30,421 24,612 35,342 50,169 59,419 61,667 65,353 65,479 68,768 75,468 77,757
Marja EBITDA 24.0% 17.5% 19.4% 20.7% 21.3% 20.8% 20.6% 19.5% 19.1% 19.4% 18.7%
Adeplast • octombrie 2013
P&L - fara proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000
Venituri financiare 7,888 6,658 7,039 7,109 7,180 7,539 8,293 9,123 10,035 11,038 12,142
Cheltuieli financiare -10,823 -10,593 -11,601 -12,994 -12,422 -11,292 -10,750 -9,997 -9,397 -8,984 -8,885
Venituri/Cheltuieli -2,935 -3,935 -4,563 -5,884 -5,242 -3,752 -2,456 -874 638 2,055 3,257
financiare, net
Profit inainte de impozitare 14,090 7,236 18,784 20,552 25,985 28,922 32,960 33,546 37,002 43,497 45,013
Impozit pe profit (taxa) / -1,994 -1,147 -2,626 -3,013 -3,810 -4,240 -4,832 -4,918 -5,425 -6,377 -6,600
credit
Profit net al anului 12,096 6,089 16,158 17,539 22,175 24,681 28,127 28,627 31,577 37,120 38,414
Marja neta 9.5% 4.3% 8.9% 7.2% 7.9% 8.3% 8.9% 8.5% 8.8% 9.5% 9.3%
Bilant— fara proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000 lei
Activ
Active imobilizate
Imobilizari corporale 96,275 110,403 158,342 211,943 198,003 185,784 175,681 168,193 163,953 168,721 180,189
Total active imobilizate 96,367 110,447 158,369 213,138 198,924 186,428 176,044 168,272 163,953 168,721 180,189
Active circulante
Stocuri 12,514 17,372 16,544 34,445 38,822 42,346 43,398 45,188 47,092 48,838 50,730
Creante comerciale si alte 16,166 19,793 38,843 73,708 79,524 83,330 87,807 92,039 97,467 103,749 79,588
creante
Numerar si echivalente de 21,406 19,175 4,273 24,789 23,782 30,658 27,735 39,651 53,647 80,503 102,175
numerar
Total active circulante 50,087 56,339 59,660 132,942 142,128 156,335 158,940 176,877 198,206 233,090 232,492
Total activ 146,454 166,787 218,029 346,080 341,052 342,763 334,984 345,149 362,159 401,810 412,682
Capitaluri proprii si
pasiv
Capital si rezerve
aferente actionarilor
societatii
Capital social 3,615 3,615 3,615 5,265 5,265 5,265 5,265 5,265 5,265 5,265 5,265
Prime de emisiune 0 0 0 54,222 38,763 34,347 34,347 34,347 34,347 34,347 34,347
Rezerve legale 660 660 660 660 1,053 1,053 1,053 1,053 1,053 1,053 1,053
Rezerve de revaluare 12,578 12,350 14,050 15,122 16,554 18,015 19,509 21,043 22,623 24,258 25,960
Rezultatul reportat 40,438 44,374 60,565 76,029 99,454 121,819 130,481 156,007 187,134 221,599 255,024
Total capitaluri proprii 57,291 60,999 78,890 151,298 161,089 180,499 190,654 217,714 250,421 286,521 321,648
Pasiv
Datorii privind impozitul 2,065 2,208 3,113 2,461 2,461 2,461 2,461 2,461 2,461 2,461 2,461
amanat
Venituri inregistrate in 27 14 2 0 0 0 0 0 0 0 0
avans
Total datorii pe termen 48,667 52,289 69,943 95,077 76,554 58,031 39,508 20,984 2,461 2,461 2,461
lung
Adeplast • octombrie 2013
Bilant— fara proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000 lei
Imprumuturi 32,127 43,225 45,790 54,077 59,173 62,838 65,602 68,613 72,280 76,293 65,159
Datorii comerciale si alte 8,369 10,273 22,863 45,628 44,236 39,543 35,405 31,972 28,897 25,990 23,414
datorii
Total datorii pe termen 40,496 53,498 69,196 99,705 103,409 102,382 101,007 100,585 101,177 102,284 88,572
scurt
Total pasiv 89,163 105,787 139,139 194,782 179,963 160,413 140,515 121,569 103,638 104,745 91,033
Total capitaluri proprii si 146,454 166,787 218,029 346,080 341,052 340,911 331,169 339,283 354,059 391,266 412,682
pasiv
Rate de bilant— fara 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
proiect vata bazaltica
Receivable Turnover 7.84 7.10 4.70 3.29 3.51 3.56 3.61 3.65 3.70 3.75 5.21
Average Receivable 46.53 51.43 77.72 111.00 103.92 102.58 101.24 99.93 98.63 97.35 70.00
Collection Period
Inventory Turnover 6.52 5.55 7.34 4.74 4.86 4.74 4.93 5.09 5.26 5.44 5.62
Average Inventory 56.02 65.76 49.72 77.00 75.16 77.00 74.00 71.64 69.35 67.14 65.00
Processing Period
Payables Turnover Ratio 9.74 9.39 5.31 3.58 4.26 5.08 6.05 7.20 8.58 10.22 12.17
Payables Payment Period 37.46 38.89 68.71 102.00 85.64 71.90 60.37 50.69 42.56 35.73 30.00
Cash Conversion Cycle 65.08 78.30 58.72 86.00 93.44 107.67 114.87 120.88 125.43 128.76 105.00
Current Ratio 1.24 1.05 0.86 1.33 1.37 1.53 1.57 1.76 1.96 2.28 2.62
Quick Ratio 0.93 0.73 0.62 0.99 1.00 1.11 1.14 1.31 1.49 1.80 2.05
Cash Ratio 0.53 0.36 0.06 0.25 0.23 0.30 0.27 0.39 0.53 0.79 1.15
Grad de indatorare 53.7% 55.9% 51.7% 42.4% 39.1% 34.7% 31.0% 25.7% 20.4% 19.5% 15.8%
Adeplast • octombrie 2013
P&L - proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
Venituri financiare
Profit inainte de impozitare -1,667 7,400 13,403 20,070 23,080 24,819 25,814
Profit net al anului -1,667 6,216 11,259 16,859 19,388 20,848 21,684
Bilant— proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000 lei
Activ
Active imobilizate
Imobilizari corporale 0 0 0 2,208 86,266 82,087 77,908 73,729 69,550 65,371 61,191
Imobilizari necorporale
Total active imobilizate 0 0 0 2,208 86,266 82,087 77,908 73,729 69,550 65,371 61,191
Active circulante
Total active circulante 0 0 0 0 307 14,798 23,737 37,345 51,963 67,324 83,183
Total activ 0 0 0 2,208 86,573 96,886 101,645 111,073 121,513 132,694 144,374
Adeplast • octombrie 2013
Bilant— proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000 lei
Capitaluri proprii si
pasiv
Capital si rezerve
Capital social (si prime) 0 0 0 2,208 17,667 22,083 22,083 22,083 22,083 22,083 22,083
Prime de emisiune
Rezerve legale
Rezerve de revaluare
Total capitaluri proprii 0 0 0 2,208 15,999 26,632 33,342 38,942 41,471 42,931 43,767
Pasiv
Total datorii pe termen 0 0 0 0 52,095 60,333 53,444 46,555 39,667 32,778 25,889
lung
Total datorii pe termen 0 0 0 0 18,479 9,921 14,859 25,576 40,375 56,985 74,718
scurt
Total capitaluri proprii si 0 0 0 2,208 86,573 96,886 101,645 111,073 121,513 132,694 144,374
pasiv
Rate de bilant—proiect 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
vata bazaltica
P&L - cu proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000 lei
Cifra de afaceri 126,823 140,465 182,430 242,375 279,299 327,585 354,702 382,308 410,861 441,216 468,616
% venituri 10.8% 29.9% 32.9% 15.2% 17.3% 8.3% 7.8% 7.5% 7.4% 6.2%
- Adezivi 64,922 59,537 60,417 77,852 85,460 93,635 104,461 112,910 121,943 132,783 142,907
% adevizi 0.0% -8.3% 1.5% 28.9% 9.8% 9.6% 11.6% 8.1% 8.0% 8.9% 7.6%
- Mortare 23,839 24,551 28,688 34,349 43,045 47,709 52,731 59,454 66,994 75,448 84,923
% mortare 0.0% 3.0% 16.8% 19.7% 25.3% 10.8% 10.5% 12.8% 12.7% 12.6% 12.6%
- Gleturi 13,483 13,511 14,436 15,809 18,010 20,836 22,954 25,644 29,076 32,939 36,758
% gleturi 0.0% 0.2% 6.8% 9.5% 13.9% 15.7% 10.2% 11.7% 13.4% 13.3% 11.6%
- Sape, pardoseli 2,694 2,721 2,887 4,235 4,856 5,560 6,476 7,387 8,561 9,737 11,237
% sape, pardoseli 0.0% 1.0% 6.1% 46.7% 14.7% 14.5% 16.5% 14.1% 15.9% 13.7% 15.4%
- Kituri 841 1,681 3,194 3,513 4,052 4,457 5,060 5,566 6,334 6,967 7,664
% kituri 0.0% 99.9% 89.9% 10.0% 15.3% 10.0% 13.5% 10.0% 13.8% 10.0% 10.0%
- Polistiren (expandat si 0 15,105 38,600 62,867 76,531 76,531 76,531 76,531 78,470 80,982 80,982
grafitat)
% polistiren 0.0% 0.0% 155.5% 62.9% 21.7% 0.0% 0.0% 0.0% 2.5% 3.2% 0.0%
- Vopsele 0 0 6,659 9,094 9,549 9,836 10,032 10,233 10,335 10,439 10,543
% vopsele 0.0% 0.0% 0.0% 36.6% 5.0% 3.0% 2.0% 2.0% 1.0% 1.0% 1.0%
% vata bazaltica 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 22.8% 20.9% 8.8% 4.1% 2.7%
- Alte venituri 21,044 23,357 27,548 34,655 37,795 37,957 38,314 38,456 38,979 39,698 39,979
% alte venituri 0.0% 11.0% 17.9% 25.8% 9.1% 0.4% 0.9% 0.4% 1.4% 1.8% 0.7%
Alte venituri din exploatare 801 699 1,190 1,440 1,659 1,761 1,880 1,997 2,143 2,311 2,465
Cheltuieli operationale -110,598 -129,993 -160,274 -217,378 -249,953 -289,277 -308,255 -330,558 -354,552 -378,509 -405,007
% cheltuieli operationale 17.5% 23.3% 35.6% 15.0% 15.7% 6.6% 7.2% 7.3% 6.8% 7.0%
- Cheltuieli Adezivi 51,937 51,294 51,898 65,910 75,796 83,376 91,714 100,885 110,974 122,071 134,278
- Cheltuieli Mortare 16,071 19,692 19,096 22,574 24,832 27,315 30,046 33,051 36,356 39,992 43,991
- Cheltuieli gleturi 10,787 11,124 11,568 12,014 13,215 14,537 15,990 17,589 19,348 21,283 23,412
- Cheltuieli Sape, Pardoseli 2,155 2,414 2,317 3,173 3,491 3,840 4,224 4,646 5,111 5,622 6,184
- Cheltuieli Kituri 589 1,444 2,025 2,227 2,450 2,695 2,965 3,261 3,587 3,946 4,340
- Cheltuieli Polistiren 0 10,453 29,763 50,469 61,496 61,496 61,496 63,023 64,611 64,611 64,611
(expandat si grafitat)
- Cheltuieli Vopsele 0 0 4,783 6,911 7,256 7,474 7,623 7,776 7,854 7,971 8,051
- Cheltuieli Vata bazaltica 0 0 0 0 221 19,490 21,053 22,621 23,902 24,471 25,126
(include cheltuieli salariale,
alte cheltuieli operationale)
Total COGS 81,538 96,420 121,449 163,278 188,757 220,223 235,111 252,852 271,742 289,967 309,992
% COGS 18.3% 26.0% 34.4% 15.6% 16.7% 6.8% 7.5% 7.5% 6.7% 6.9%
- Beneficii salariale -6,223 -6,125 -6,512 -8,018 -8,419 -8,840 -9,282 -9,746 -10,233 -10,745 -11,282
- Amortizarea -13,396 -13,441 -11,995 -23,733 -28,193 -33,172 -34,116 -35,238 -36,583 -38,205 -40,180
- Alte cheltuieli -9,441 -14,008 -20,318 -22,349 -24,584 -27,043 -29,747 -32,722 -35,994 -39,593 -43,552
operationale (energie,
transport, advertising,etc)
Adeplast • octombrie 2013
P&L - cu proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000 lei
EBIT 17,025 11,171 23,347 26,436 31,006 41,941 50,199 55,619 60,323 66,889 67,946
Marja EBIT 13.4% 8.0% 12.8% 10.9% 11.1% 12.8% 14.2% 14.5% 14.7% 15.2% 14.5%
EBITDA 30,421 24,612 35,342 50,169 59,198 75,113 84,315 90,857 96,906 105,094 108,126
Marja EBITDA 24.0% 17.5% 19.4% 20.7% 21.2% 22.9% 23.8% 23.8% 23.6% 23.8% 23.1%
Venituri financiare 7,888 6,658 7,039 7,109 7,180 7,539 8,293 9,123 10,035 11,038 12,142
Cheltuieli financiare -10,823 -10,593 -11,601 -12,994 -10,975 -9,424 -9,370 -8,868 -8,519 -8,357 -8,509
Venituri/Cheltuieli -2,935 -3,935 -4,563 -5,884 -6,688 -5,620 -3,836 -2,003 -240 1,427 2,881
financiare, net
Profit inainte de impozitare 14,090 7,236 18,784 20,552 24,318 36,321 46,363 53,615 60,083 68,316 70,827
Impozit pe profit (taxa) / -1,994 -1,147 -2,626 -3,013 -3,810 -3,056 -4,830 -4,915 -5,422 -6,374 -6,596
credit
Profit net al anului 12,096 6,089 16,158 17,539 20,508 30,897 39,386 45,486 50,965 57,968 60,097
Marja neta 9.5% 4.3% 8.9% 7.2% 7.3% 9.4% 11.1% 11.9% 12.4% 13.1% 12.8%
Bilant— cu proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000 lei
Activ
Active imobilizate
Imobilizari corporale 96,275 110,403 158,342 214,151 284,269 267,871 253,589 241,922 233,503 234,091 241,381
Total active imobilizate 96,367 110,447 158,369 215,346 285,191 268,515 253,952 242,001 233,503 234,091 241,381
Active circulante
Stocuri 12,514 17,372 16,544 34,445 38,822 45,728 47,550 50,209 52,554 54,523 56,567
Creante comerciale si alte 16,166 19,793 38,843 73,708 79,524 93,064 99,759 106,492 113,187 120,113 96,390
creante
Numerar si echivalente de 21,406 19,175 4,273 24,789 24,089 32,341 35,368 57,520 84,429 125,778 162,718
numerar
Total active circulante 50,087 56,339 59,660 132,942 142,435 171,133 182,677 214,222 250,169 300,414 315,675
Total activ 146,454 166,787 218,029 348,289 427,626 439,648 436,629 456,222 483,672 534,505 557,056
Capitaluri proprii si
pasiv
Capital si rezerve
Capital social (si prime) 3,615 3,615 3,615 7,473 22,932 27,348 27,348 27,348 27,348 27,348 27,348
Prime de emisiune 0 0 0 54,222 38,763 34,347 34,347 34,347 34,347 34,347 34,347
Rezerve legale 660 660 660 660 1,053 1,053 1,053 1,053 1,053 1,053 1,053
Rezerve de revaluare 12,578 12,350 14,050 15,122 16,554 18,015 19,509 21,043 22,623 24,258 25,960
Rezultatul reportat 40,438 44,374 60,565 76,029 97,786 126,368 141,739 172,865 206,521 242,446 276,707
Total capitaluri proprii 57,291 60,999 78,890 153,506 177,089 207,131 223,996 256,656 291,892 329,452 365,415
Adeplast • octombrie 2013
Bilant— cu proiect vata 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
bazaltica, in ‘000 lei
Pasiv
Imprumuturi 46,575 50,067 66,829 92,616 104,197 80,656 57,116 33,575 10,035 5,017 0
Datorii privind impozitul 2,065 2,208 3,113 2,461 2,461 2,461 2,461 2,461 2,461 2,461 2,461
amanat
Total datorii pe termen 48,667 52,289 69,943 95,077 128,649 118,364 92,952 67,540 42,128 35,239 28,350
lung
Imprumuturi 32,127 43,225 45,790 54,077 77,652 67,856 70,620 73,631 77,297 81,311 70,176
Datorii comerciale si alte 8,369 10,273 22,863 45,628 44,236 44,447 41,426 39,253 36,816 34,234 31,878
datorii
Total datorii pe termen 40,496 53,498 69,196 99,705 121,888 112,303 115,866 126,162 141,552 159,269 163,291
scurt
Total pasiv 89,163 105,787 139,139 194,782 250,537 230,666 208,818 193,701 183,680 194,508 191,641
Total capitaluri proprii si 146,454 166,787 218,029 348,289 427,626 437,797 432,814 450,357 475,571 523,960 557,056
pasiv
Rate de bilant—cu 2010 2011 2012 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
proiect vata bazaltica
Receivable Turnover 7.84 7.10 4.70 3.29 3.51 3.52 3.56 3.59 3.63 3.67 4.86
Average Receivable 46.53 51.43 77.72 111.00 103.92 103.69 102.65 101.67 100.55 99.36 75.08
Collection Period
Inventory Turnover 6.52 5.55 7.34 4.74 4.86 4.82 4.94 5.04 5.17 5.32 5.48
Average Inventory 56.02 65.76 49.72 77.00 75.07 75.79 73.82 72.48 70.59 68.63 66.60
Processing Period
Payables Turnover Ratio 9.74 9.39 5.31 3.58 4.27 4.95 5.68 6.44 7.38 8.47 9.72
Payables Payment Period 37.46 38.89 68.71 102.00 85.54 73.67 64.31 56.66 49.45 43.09 37.53
Cash Conversion Cycle 65.08 78.30 58.72 86.00 93.46 105.82 112.16 117.49 121.69 124.90 104.15
Current Ratio 1.24 1.05 0.86 1.33 1.17 1.52 1.58 1.70 1.77 1.89 1.93
Quick Ratio 0.93 0.73 0.62 0.99 0.85 1.12 1.17 1.30 1.40 1.54 1.59
Cash Ratio 0.53 0.36 0.06 0.25 0.20 0.29 0.31 0.46 0.60 0.79 1.00
Grad de indatorare 53.7% 55.9% 51.7% 42.1% 42.5% 33.9% 29.5% 23.8% 18.4% 16.5% 12.6%
Adeplast • octombrie 2013
(date estimate 2013) P/E P/S P/B P/EBIT P/ P/Active P/EBITDA EV/ Ev/EBIT Ev/Cifra
Enterpris EBITDA de afaceri
e value
HOLCIM 15.61 1.01 1.26 7.55 0.62 0.60 4.88 7.90 12.23 1.63
LAFARGE 15.94 0.90 0.91 5.51 0.51 0.34 3.94 7.80 10.90 1.78
CRH 22.11 0.62 1.08 13.77 0.78 0.46 7.29 9.30 17.57 0.79
HEIDELBERGCEMENT 15.74 0.72 0.80 6.00 0.56 0.53 4.02 7.15 10.68 1.27
SIKA AG-BR 20.32 1.32 3.10 13.92 0.95 1.63 - 11.24 14.66 1.39
SA DES CIMENTS VICAT-VICAT 13.99 0.94 0.99 7.95 0.59 0.67 4.64 7.81 13.38 1.59
DYCKERHOFF AG -PRF 20.83 1.13 1.04 10.69 0.72 - 6.30 8.81 14.95 1.58
HENKEL 16.82 1.73 2.89 11.71 1.00 2.16 - 10.27 11.75 1.74
SAINT GOBAIN 16.15 0.44 1.04 6.87 0.65 0.33 4.38 6.71 10.52 0.67
IMERYS SA 12.98 0.98 1.67 7.90 0.81 1.22 5.50 6.81 9.78 1.22
BUZZI UNICEM SPA 29.29 0.74 0.89 8.00 0.60 0.30 4.34 7.23 13.33 1.23
CIMENTS FRANCAIS 13.92 0.44 0.54 5.61 0.49 0.42 2.49 5.09 11.44 0.90
ITALCEMENTI negativ 0.29 0.25 7.55 0.27 0.14 2.04 7.62 28.15 1.08
Medie 17.81 0.87 1.27 8.70 0.66 0.73 4.53 7.98 13.80 1.30
Mediana 16.05 0.90 1.04 7.90 0.62 0.49 4.38 7.80 12.23 1.27
Multipli Adeplast
Cu pret minim IPO Adeplast 9.93 0.72 1.15 6.59 0.54 0.50 3.47 6.44 12.23 1.33
Cu pret maxim oferta 11.46 0.83 1.33 7.60 0.57 0.58 4.01 6.98 13.24 1.44
Adeplast
Discount folosind pret minim -44% -17% -9% -24% -18% -31% -23% -19% -11% 3%
Discount folosind pret maxim -36% -4% 5% -13% -13% -21% -12% -13% -4% 11%
INTERCAPITAL INVEST SA
SOCIETATE DE SERVICII DE INVESTITII FINANCIARE
•Finantare: suntem unul dintre putinii brokeri activi in finantarea firmelor pe piata de capital.
•Internet: avem una dintre cele mai puternice prezente pe internet cu trei site-uri financiare.
•Sigurante si Soliditate: apartinem grupului de firme ale unui fond infiintat de Congresul S.U.A.
•Legaturi: Avem una dintre cele mai extinse retele de legaturi cu posibili investitori in oferte.
•Reputatie: Suntem prezenti in mod curent in presa cu informatii, opinii, rapoarte si analize.
Acest raport este realizat de Intercapital Invest SA (http://www.intercapital.ro), societate de servicii de investitii financiare membra a Bursei de Valori
Bucuresti. Preluarea informatiilor din acest raport este permisa cu conditia obligatorie a prezentarii Intercapital Invest drept sursa a informatiilor
preluate. Pentru informatii suplimentre despre Intercapital Invest, serviciile oferite sau piata de capital din Romania vizitati www.intercapital.ro.
Informatiile cuprinse in acest raport exprima anumite opinii legate de o clasa de valori mobiliare. Decizia finala de cumparare sau vanzare a acestora
trebuie luata in mod independent de catre fiecare investitor in parte, pe baza unui numar cat mai mare de opinii si analize. Intercapital Invest si
angajatii sai pot detine valori mobiliare prezentate in acest raport si/sau avea raporturi contractuale cu emitentii prezentati in raport. Este
recomandabil ca o decizie de investire sa fie luata dupa consultarea mai multor surse de informare diferite. Investitorii sunt anuntati ca orice strategie,
grafic, metodologie sau model sunt mai degraba forme de estimare si nu pot garanta un profit cert. Investitia in valori mobiliare este caracterizata prin
riscuri, inclusiv riscul unor pierderi pentru investitori. Faptele, informatiile, graficele si datele prezentate au fost obtinute din surse considerate de
incredere, dar corectitudinea si completitudinea lor nu poate fi garantata. Intercapital Invest SA si realizatorii acestui raport nu isi asuma nici un fel de
obligatie pentru eventuale pierderi suferite in urma folosirii acestor informatii. Intercapital Invest si angajatii sai nu sunt raspunzatori pentru
veridicitatea si calitatea informatiilor obtinute din surse publice sau direct de la emitenti, sau pentru efectele netransmiterii de catre emitenti a
informatiilor solicitate acestora.
Autoritatea cu atributii de supraveghere a Intercapital Invest este Comisia Nationala a Valorilor Mobiliare. Daca prezentul raport include recomandari,
acestea se refera la investitii in actiuni pe termen de minim 12 luni, si semnifica o crestere de pret de minim 15% (pentru recomandari de cumparare),
o scadere de minim 15% (pentru recomandari de vanzare) sau o evolutie intre -15% si +15% fata de pretul actual (pentru recomandari de pastrare).
Informatiile cerute de Regulamentul CNVM numarul 15/2006 sunt disponibile pe site-ul web al Intercapital Invest, www.intercapital.ro. Adresa exacta
este http://www.intercapital.ro/recomandari.php. Istoricul rapoartelor publicate si a recomandarilor formulate de Intercapita l Invest se gaseste pe site
-ul www.intercapital.ro, in sistemul Intercapital Start.