+ All Categories
Home > Documents > Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019,...

Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019,...

Date post: 05-Oct-2020
Category:
Upload: others
View: 2 times
Download: 0 times
Share this document with a friend
20
Obour Land For Food Industries Investor Presentation March 2020
Transcript
Page 1: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

Obour Land For Food Industries

Investor Presentation

March 2020

Page 2: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

2

Table of Contents

I. Overview of the Market

II. Obour Land Strategy & Expansion Plans

III. FY2019 Financial Performance

Page 3: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

3

Disclaimer

This presentation and any materials distributed in connection with this presentation are not directed or intended for distribution to or use by, any person or entity that is a citizen or resident located

in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to the law or regulation of that jurisdiction or which would require any

registration or licensing within such jurisdiction. Persons who come into possession of any document or other information referred to herein should inform themselves about and observe any such

restrictions. Any failure to comply with these restrictions may constitute a violation of the securities laws of such jurisdictions.

This presentation includes forward-looking statements that reflect management’s current views with respect to future events and financial and operational performance. These statements contain

the words “anticipate”, “believe”, “intend”, “estimate”, “expect”, “may”, “plan”, “should”, “could”, “aim”, “target”, “might” and words of similar meaning. All statements other than statements of historical

facts included in this presentation, including, without limitation, those regarding the Company’s financial position, business strategy, plans and objectives of management for future operations are

forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause the actual results, performance or

achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. The forward-looking statements

are based on numerous assumptions regarding the Company’s present and future business strategies and the environment in which the Company will operate in the future. They speak only as at

the date of this presentation, and actual results or performance may differ materially from those expressed or implied from the forward-looking statements. In addition, the forward looking

statements are not intended to give any assurances as to future results and statements regarding past trends should not be taken as a representation that they will continue in the future. The

Company, the Banks and their respective advisers each expressly disclaim any obligation or undertaking to disseminate any updates or revisions to any forward looking statements contained

herein to reflect any change in the Company’s expectations or any change in the events, conditions or circumstances on which any such statement is based, unless otherwise required by law. The

Company does not undertake to review, confirm or release publicly or otherwise to investors or any other person any revisions to any forward-looking statements to reflect events occurring or

circumstances arising after the date of this presentation.

This presentation contains non-EAS measures (such as EBITDA). These measures have limitations as analytical tools and should not be consideration in isolation or as substitutes for analysis of

the Company’s results as reported under EAS.

This presentation, and any matter or dispute (whether contractual or non-contractual) arising out of it, shall be governed and construed in accordance with Egyptian law and the Courts of Cairo shall

have exclusive jurisdiction in relation to any such matter or dispute.

By attending this presentation and/or receiving this presentation document, you are agreeing to the terms and conditions set forth above.

Page 4: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

I. Overview of the Market

Page 5: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

5

Carton Pack White Cheese Market

1 As of 10M2019 sales value in the Nielsen Retail Audit

Carton pack white cheese market has been historically growing exponentially in the past two decades since the

introduction of Tetra Pak packages in the beginning of the 1990s, competing with plastic tubs & loose white

cheese. The white cheese market started to shift towards carton pack to reach currently around 80% of the total

white cheese market. This shift helped to boost growth rates to hit double digit numbers in sales volumes,

however, the shift started to slow down as well as growth rates. In our view, the normalized growth rate of the

market going forward will be around 2-4% annually.

The competition in the carton pack white cheese market has been increasing as several new players lately have

entered the field putting more pressure on an already lagging market. There are more than 40 different brands of

carton packs in the market with very substantial product differentiation in terms of quality of the cheese but with

very little or no differentiation in shape and design. The Obour Land brand has grown to become the leading

white cheese brand in the local market commanding 42% market share as per the company’s estimates.

40 4139

34 3432

0 0 25 5 43 3 32 2 23 3 2

2017 2018 10M2019

Carton Pack Value Market Share by Brand based on Nielson Retail Audit (%) 1

OBOUR LAND DOMTY RHODES GREEN LAND GEBNATY DAIRY PLUS PANDA

Page 6: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

6

Milk & Juice Markets

1 As of 10M2019 sales value in the Nielsen Retail Audit

Milk

Similar to the white cheese story, loose milk is dominating around 50% of

the total milk market while packaged milk amounts to the other half. We

believe there is a high growth potential as we anticipate a shift in taste and

preference in the local market towards the packaged milk due to several

reasons like for example the increasing awareness of the public that the

packaged milk is more safe and hygiene than loose milk. However, the shift

will be at a much slower rate than the shift in the white cheese as the price of

packaged milk is higher than the loose milk unlike the price of packaged

white cheese where the carton pack is cheaper than the loose cheese which

helped to boost the shift.

The milk market is dominated by a single player “Juhayna” which acquires

around 58% market share in 2018 with 2 brands “Juhayna” & “Bekhero”. The

second biggest player in the market is “Al Marai” with a 19.5% market share

in 2018. Obour Land’s Milk brand has reached 1.4% market share after 2

years of operation.

Juice

The Juice market is a very fragmented market and the competition is fierce.

There are over 50 juice manufacturers produce a wide range of different juice

products with high differences in qualities and prices. Usually the competition

engage in price wars to increase their market shares along with improving

quality. The packaged juice market is divided into 3 categories Drink (10-24%

juice concentrates), Nectar (25-49%) & Natural Juice (50-100%) with their

market shares as of 10M2019 are 60%, 34% & 6% respectively.

Juhayna and International Beyti Co. (Al Marai) acquire the highest market

shares of the total Juice market around 24-25% for each. Obour Land’s juice

product managed to acquire around 1% of the market after 2 years of

operations.

Obour Land’s management considers the Juice segment as a complementary

product to the Milk segment. Same production lines that produce Milk can also

be used to produce Juice.

59.8 58.3 57.13

19.0 19.5 19.4

8.1 8.1 8.61.2 1.9 2.21.3 1.8 1.91.1 1.4

2017 2018 10M2019

Packaged Milk Market Share by Brand based on Nielson Retail Audit (%) 1

JUHAYNA ALMARAI LAMAR LACTEL AMERICANA OBOUR LAND

24 242525 25 25

1513

11

7 6 6

34 4

2 2 10

1 1

2017 2018 10M2019

Juice Market Share by Manufacturer based on Nielson Retail Audit (%)

JUHAYNA INTERNATIONAL BEYTI CO EL MASRIA [FARAG. GROUP]

DOMTY SAKR CO COCA COLA CO

OBOUR LAND CO

Page 7: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

II. Obour Land Strategy & Expansion Plans

Page 8: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

8

White Cheese Strategy

Obour Land’s management is focusing on preserving the company’s leading place as the largest white cheese

producer in Egypt and to keep the gap between Obour Land and other competitors. The management believes

that diversifying the company’s product portfolio and expanding in new markets should not be on the expense of

the company’s main segment “White cheese”.

Obour Land plans to keep upgrading its white cheese products furthermore by investing in innovation and

development. In December 2019, Obour Land in association with Tetra Pak announced commencing the

commercial production of the 3 new Tetra Pak® A3 speed production lines introducing the new white cheese

package with a unique design which will differentiate Obour land’s brand from all other brands and make them

more appealing to consumers in the market. The new production lines produce more packs per hour, three times

faster than the old production lines, accordingly reducing industrial expenses and the running costs of operating

the new lines. Moreover, the new production lines will reduce energy and water consumption making it more

environmentally friendly.

Page 9: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

9

Milk & Juice Strategy

The company’s strategy in penetrating a new market is to achieve the utmost customer satisfaction by providing

a product with the highest quality levels consistently. Obour Land aims to acquire a decent market share based

on customer preferences rather than discounted prices therefore the company does not engage in price wars or

offers big discounts as a way to penetrate a new market. The management believes that this strategy will lead to

having a more stable and long-term market share which will be loyal to the brand similar to the company’s White

Cheese success story and by using same applied sales policies.

Obour Land’s sales policies such as cash payment policies for retails and wholesalers as well as other policies

implemented in the white cheese segment are factors that can slow the growth of Obour Land’s market share in

Milk & Juice. Wholesalers will not be tempted to purchase the new products in the beginning with the same

policies applied in the white cheese, where Obour Land is the market leader. However, the management believes

that by reaching out to small & large grocery shops directly by the company’s retail distribution vehicles and

based on the product’s premium quality, demand will be created in the market and wholesalers will eventually

purchase the new products while adhering to the company’s policies.

Furthermore, the company is planning to launch “flavored milk” product in a 200mg Tetra Pak packaging to

diversify the milk’s product portfolio to support Obour Land’s brand in the milk market as well as targeting a

younger age group. The commercial production is expected in the 2nd quarter of 2020.

Page 10: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

10

Processed Cheese

The company started the production of Processed Cheese in March 2018 and had plans also to

introduce a Mozzarella Cheese product. However, after monitoring and testing both markets the

management decided to cancel the Mozzarella project and sell the production line to have more

room in the factory to develop the Processed Cheese products and to explore new ideas and

innovations to expand the market furthermore by introducing an innovative new product. Currently,

Obour Land is producing 17 SKUs of processed cheese in glass jars.

Page 11: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

11

Dairy Farming

▪ In mid 2017, Obour Land has decided to venture into dairy farming on the back of the multiple synergies to

be gained from vertical integration that will compensate for the shortage and high costs of raw milk that

represents a major feed component in UHT milk production. The farm is expected to supply around 30-50%

of the company’s requirements of raw milk.

▪ In September 2017, the company has acquired a land plot that extends over 42 fedans that is planned to

inhabit 2,500 head of cattle of Holstein breed that will be imported from Germany and expected to produce

60 tons/day of raw milk.

▪The project is pending acquiring all necessary governmental approvals before starting the infra-structure.

▪The project is financed through 50% equity and 50% debt from EBRD bank amounting to USD 7mn.

42 Fedans

2,500 Heads of

Cattle

60 Tons/

Dayof Milk

EGP

255mnInvestment

Page 12: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

III. Financial Results FY2019

Page 13: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

13

Financial Performance

Key Investment Highlights

High Quality Product Mix

Supply Chain and Sales Network

Revenues & COGS Build-Up

Financial Statements

1

2

3

4

5

Page 14: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

14

High Quality Product Mix

Product Portfolio Synopsis

Brand

Product Family

Launch Date

SKUs

Production Capacity

(TPA)

2019 Utilization Rate

2019 Contribution to

Sales

1

Product Portfolio

Plastic

Tub2

Carton Pack180gm

Carton

Pack

2015

1

4,320

30%

1.3%

125gm

Carton

Pack

2011

4

23,625

67%

16%

250gm

Carton

Pack

2007

4

72,000

79%

54%

500gm

Carton

Pack

2007

7

54,000

50%

25%

Plastic

Tub

1999

24

4,130

56%

2.4%

80g Feta 125g Feta 125g Olive 125g

Istanbully

250g Olive250g Feta 250g

Istanbully

500g Olive 500g

Istanbully500g Feta

1kg Khazeen 1kg

Istanbully

1kg Feta

1kg

Double

Cream

1kg

Barameely1kg Istanbully

Vegetable

Fat

Natural

Fat

1kg

Talaga

Source: Company1Other Carton Pack SKUs include 1 Kg Istanbully, 1 Kg Olive, 1 Kg Chili, 500gm Feta slim, 500gm Olive slim, 500gm Chili slim, 500gm Istanbully slim, 250gm Chili slim, 125gmChili slim2 Other plastic tubs SKUs include 400gm Istanbully, 400gm Feta, 400gm Khazeen, 400gm Talaga, 400gm Istanbully Full Cream, 400gm Double Cream, 400gm Barameely, 1.5kg Feta Pepper, 11kg Feta and 12kg Low Salt3 Other Milk & Juice SKUs include 250ml Juice (Mango, Guava, Apple, Pineapple, Orange) 1litre Juice(Cocktail, Guava, Apple, Pineapple, Orange) and 500ml Milk

1 Kg

Carton

Pack

2017

4

36,000

4%

1.4%

1 Kg Feta

Milk & Juice3

Processed Cheese

1 Liter

Milk

&Juice

2018

3

42,000

16%

3%

250ml

Juice

2018

12

36,000

10%

1.3%

Page 15: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

15

Sales Breakdown by Channel

▪ Obour Land’s

distribution network is

helping the company to

control its products

prices while applying its

sales policies and

reducing SG&A

expenses.

▪ The company is

planning to increase its

exports by focusing

more on exporting

Juice.

▪ The Company grew its

fleet 28% CAGR in

2015-2019, however,

the number of fleet

decreased in 2019 to

reach 403 vehicles as

the company sold some

of their old vehicles to

replace with new

vehicles to reduce

running costs.

Source: Company

Supply Chain and Sales Network2

SharkiaMenoufia

Kafr El SheikhBeheira

Dakahlia

Qalyubia

Robust Distribution Platform

Indirect Distribution Wholesalers

North Sinai

Suez

Distribution Centers and Distribution Wholesalers

# Fleet

▲19%

Maximum Handling

Capacity (Tons/Day)

▲28%

2015-2019 CAGR%

201 201

345

423403

90

140

190

240

290

340

390

440

2015 2016 2017 2018 2019

605804

1,380

1,692 1,612

250

450

650

850

1050

1250

1450

1650

1850

2015 2016 2017 2018 2019

66%72%

67% 70% 68%

29%26%

31% 27% 30%

5% 2% 2% 3% 2%

0.14% 0.45% 0.18% 0.18%

2015 2016 2017 2018 2019

Wholesalers Retailers Key Accounts Exports

Page 16: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

16

Financial Performance

Net Revenues1 (EGP mn)

3

Gross Profit2, Margin (EGP mn, %) EBITDA, Margin (EGP mn, %)

Net Income, Margin (EGP mn, %) Net Cash3 (Net Debt) Cash Conversion Cycle (Days)

1 Net revenues are net of discounts2 Gross profit excludes depreciation expense included in the cost of sales3 Debt obligations include credit facilities, liabilities for the purchase of machinery and dividends payable

▪ In 2019, Obourland achieved

an 8% increase in revenues

backed by a 2% increase in

sales volumes and a 6%

increase in cheese prices. The

increase in volumes came

despite tough market

conditions due to lower

consumption rates and new

players entering the market.

▪ The company managed to

maintain its gross margin in its

targeted levels at 22% despite

the price hikes in most of the

raw materials which was

partially compensated by the

decrease in USD/EGP

exchange rate.

▪ The company’s net profit

surged by 24% in 2019

translating into a net profit

margin of 11% compared to

10% in 2018, boosted by non-

recurring revenues from fx

gains and gains on sale of

assets.

2015-2019 CAGR%

CCC increased in 2016 on the back of a pile up in raw

materials inventory

▲22% ▲32% ▲33%

▲34%

1,170

1,450

2,066

2,3902,588

-

500

1,000

1,500

2,000

2,500

3,000

2015 2016 2017 2018 2019

185

363

486 535 562

16%

25% 24%22% 22%

0%

5%

10%

15%

20%

25%

30%

-

100

200

300

400

500

600

2015 2016 2017 2018 2019

133

234

344 371413

11%

16%17%

16% 16%

0%

2%

4%

6%

8%

10%

12%

14%

16%

18%

-

50

100

150

200

250

300

350

400

450

2015 2016 2017 2018 2019

92162

243 238295

8%

11%12%

10%11%

0%

2%

4%

6%

8%

10%

12%

14%

-

50.0

100.0

150.0

200.0

250.0

300.0

350.0

2015 2016 2017 2018 2019

55

88

52 59

48

-

10

20

30

40

50

60

70

80

90

100

2015 2016 2017 2018 2019

65

(199)(133)

(90)(13)

0.2x

(0.5x)

(0.2x)

(0.1x)

(0.0x)

2015 2016 2017 2018 2019

(0.6x )

(0.5x )

(0.4x )

(0.3x )

(0.2x )

(0.1x )

0.0x

0.1x

0.2x

0.3x

(250)

(200)

(150)

(100)

(50)

0

50

100

Page 17: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

17

Revenue & COGS Build-up

White Cheese Gross Revenue Build- Up

Carton Pack Plastic Tubs Total

Volume

(ktpa)

Average

Price

(EGP/ Kg)

Revenues

(EGP mn)

▲5% -9% ▲5%

▲16% ▲6% ▲15%

▲22% -3% ▲21%

4

83.4 93.2 94.2

100.4 102.7

-

20.0

40.0

60.0

80.0

100.0

120.0

2015 2016 2017 2018 2019

3.4

4.1

3.0

2.5 2.32

2015 2016 2017 2018 2019

87 97 97

103 105

-

20

40

60

80

100

120

2015 2016 2017 2018 2019

13.3 14.9

21.2 22.3 23.6

-

5.0

10.0

15.0

20.0

25.0

2015 2016 2017 2018 2019

20.6 17.5

24.5 26.4 26.1

-

5.0

10.0

15.0

20.0

25.0

30.0

2015 2016 2017 2018 2019

13.5 15.0

21.3 22.4 23.7

-

5.0

10.0

15.0

20.0

25.0

2015 2016 2017 2018 2019

1,105 1,387

1,998 2,238

2,424

-

500

1,000

1,500

2,000

2,500

3,000

2015 2016 2017 2018 2019

70 72 75 67

61

-

10

20

30

40

50

60

70

80

2015 2016 2017 2018 2019

1,175 1,459

2,073 2,305

2,485

-

500

1,000

1,500

2,000

2,500

3,000

2015 2016 2017 2018 2019

Source: Company financials

Page 18: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

18

▪ Raw materials costs represent

the biggest portion of COGS,

contributing ~59% to sales in

2019 with SMP & Milk Protein

Concentrate contributing ~34%

of COGS.

▪ “Others” raw materials

increased significantly starting

from 2018 due to the

introduction of the company’s

new products Milk & Juice.

Others include raw milk, juice

concentrates, sugar & other raw

materials.

COGS Build-up

COGS Breakdown (EGP mn)

Gross Profit2, Margin (EGP mn, %) 2

Raw Materials Breakdown (EGP mn)Cost of Sales Breakdown (EGP mn)1

Source: Company financials1 Cost of sales excludes depreciation expense2 Gross profit excludes depreciation expense included in the cost of sales

813 852

12111,400

1,537150 168

295

352365

2368

95

106129

2015 2016 2017 2018 2019

Raw Materials Packaging Industrial Expenses Change in Inventory

985

1,088

1,580

1,855

2,025

70%

13%

2%

59%

12%

5%

59%

14%

5%

59%

15%

4%

59%

14%

5%

% of Sales Total

185

363 486 535 562

16%

25% 24% 22% 22%

0%

5%

10%

15%

20%

25%

30%

-

100

200

300

400

500

600

2015 2016 2017 2018 2019

417 418 573568 684

110 149133

147 152

173 175336

329 310

29 36 50

72 89

85 74 119 283 301

2015 2016 2017 2018 2019

SMP & Milk Protein Concentrate Butter Oils GDL Others

42%

11%

18%

3%

9%

38%

14%

16%

3%

7%

36%

8%

21%

3%

8%

31%

8%

18%

4%

15%

34%

8%

15%

4%

15%

813 852 1,211 1,400

% of COGS Total

1,537

Page 19: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

19

Financial Statements – Income Statement

Source: Company Financial Statements1 Excludes depreciation expense2 The provisions for expected claims are related to the Company’s expected tax claims

5

EGP 2015 2016 2017 2018 2019

Revenues 1,169,837,613 1,450,122,574 2,066,074,976 2,390,168,867 2,587,659,102

Cost of sales1 -985,062,271 -1,087,501,189 -1,579,642,506 -1,854,824,403 -2,025,193,054

Gross Profit 184,775,342 362,621,385 486,432,470 535,344,464 562,466,048

Gross Profit Margin 16% 25% 24% 22% 22%

Selling and marketing expense1 -46,645,944 -117,932,531 -122,045,740 -139,215,662 -127,775,567

General and administrative expense1 -4,674,091 -10,847,153 -20,079,451 -24,755,707 -21,872,226

EBITDA 133,455,307 233,841,701 344,307,279 371,373,095 412,818,255

EBITDA Margin 11% 16% 17% 16% 16%

Depreciation -10,044,891 -13,301,946 -18,445,255 -38,764,501 -46,399,211

EBIT 123,410,416 220,539,755 325,862,024 332,608,594 366,419,044

EBIT Margin 11% 15% 16% 14% 14%

Other income (loss) 2,522,059 2,109,459 579,535 786,767 -3,377,790

Provision for expected claims2 -5,730,770 -2,356,796

(Loss) gain from disposal of fixed assets -51,050 287,206 192,311 9,588,194

Foreign exchange difference 913,605 -4,922,292 5,110,467 -830,775 25,806,999

Net Interest Expense -1,004,538 -5,973,933 -17,715,849 -24,982,349 -16,058,542

EBT 120,059,722 209,683,399 313,836,177 307,774,548 382,377,905

Income tax -28,208,203 -47,695,427 -70,639,403 -69,767,685 -87,088,264

Net Profit 91,851,519 161,987,972 243,196,774 238,006,863 295,289,641

Net Profit Margin 8% 11% 12% 10% 11%

Page 20: Obour Land For Food Industriesir.obourland.com/public/uploads/discolsure_latest...In December 2019, Obour Land in association with Tetra Pak announced commencing the commercial production

20

Balance Sheet

Source: Company Financial Statements1 The loan from shareholders was used to acquire two plots of land adjacent to the Company’s headquarters in Obour City, as wel l as purchase and pile up inventory at low price points2 Long term liability is related to packaging machinery acquired from Tetra Pak and is discounted at an annual rate of 4%

EGP 2015 2016 2017 2018 2019

Fixed Assets 182,527,661 190,384,367 418,181,377 461,803,762 667,419,033

Projects Under Construction 34,865,836 197,456,530 68,266,998 65,172,326 32,784,363

Intangible Assets - - 1,533,896 18,164,597 2,217,190

Deferred Tax Assets - 5,306,928

Total Non-Current Assets 217,393,497 393,147,825 487,982,271 545,140,685 702,420,586

Inventories 131,297,821 275,975,253 292,474,799 384,989,032 435,848,417

Accounts & Notes Receivable 13,067,057 10,283,482 68,209,366 24,097,642 36,010,279

Prepayments & Other Debit Balances 29,725,286 63,770,226 58,643,282 32,755,983 21,981,931

Cash on Hand & at Banks 125,600,700 121,289,503 95,763,193 128,870,897 107,863,111

Total Current Assets 299,690,864 471,318,464 515,090,640 570,713,554 601,703,738

Total Assets 517,084,361 864,466,289 1,003,072,911 1,115,854,239 1,304,124,324

Provision for Expected Claims 17,826,168 20,067,194 15,913,492 12,355,300 9,586,371

Credit Facilities 31,384,204 174,783,853 102,118,438 8,188,082 8,083,664

Accounts & Notes Payable 17,981,042 65,183,997 132,654,021 75,108,670 84,206,423

Loan From Shareholders1 95,000,000 - -

Long Term Liabilities - Current Portion2 18,451,657 32,780,966 35,810,250 28,270,460 -

Long Term Debt - Current Portion 25,053,933

Income Tax Payable 20,564,632 40,874,893 46,121,577 48,350,391 44,561,107

Dividends Payable - -

Accrued Expenses & Other Credit Balances 11,876,752 36,241,609 29,274,138 43,835,758 66,594,649

Total Current Liabilities 213,084,455 369,932,512 361,891,916 216,108,661 238,086,147

Long Term Liabilities - Non-Current Portion2 10,474,359 113,147,603 90,396,727 56,499,433 -

Long Term Debt 125,816,600 87,688,767

Deferred Tax Liabilities 10,348,538 - 15,923,408 31,373,180 60,982,962

Notes Payable (Leasing) - 581,850 1,659,545 108,238 60,978,680

Total Non Current Liabilities 20,822,897 113,729,453 107,979,680 213,797,451 209,650,409

Total Liabilities 233,907,352 483,661,965 469,871,596 429,906,112 447,736,556

Paid up Capital 200,000,000 200,000,000 200,000,000 400,000,000 400,000,000

Amounts Paid in Respect to Capital Increase - - -

Legal Reserves 3,068,074 7,660,650 15,760,049 27,922,900 39,733,992

Retained Earnings 80,108,935 173,143,674 317,342,471 256,426,457 412,643,293

Minority Interest 98,795 1,598,770 4,010,483

Total Equity 283,177,009 380,804,324 533,201,315 685,948,127 856,387,768

Total Equity & Liabilities 517,084,361 864,466,289 1,003,072,911 1,115,854,239 1,304,124,324


Recommended