AI assistant
Prima Industrie — Investor Presentation 2016
Mar 21, 2017
4210_rns_2017-03-21_e484dd9c-e2d2-4df9-b474-a527a4e8bb40.pdf
Investor Presentation
Open in viewerOpens in your device viewer
Prima Group at a glance
- Founded in 1977, Prima Industrie is a global leader in high technology laser and sheet metal processing systems and electronic components for industrial applications
- Over 12,000 machines installed in more than 80 countries
- 1,664 employees worldwide
- Manufacturing sites in Italy, Finland, USA and China
- Broad direct commercial and after-sales presence in EU, NAFTA, BRIC and other emerging markets.
- 2016 sales were €394 millions, of which 84% outside Italy
- Strong commitment to innovation (R&D is ~6% of turnover)
- Listed on Italian Stock Exchange (STAR segment) since 1999
Prima Group business sectors: Prima Power
LASER MACHINES
SHEET METAL MACHINERY
Prima Group business sectors: Prima Electro
ELECTRONICS
LASER SOURCES
Industrial footprint: 1 plant=1 mission
Sales & service footprint
Direct presence in 25+ countries
- CANADA
- U.S.A.
- MEXICO
- BRAZIL
- CHILE
- ARGENTINA
-
COLUMBIA
-
ITALY
- FRANCE
- GERMANY
- UK
- SPAIN
- PORTUGAL
- SWITZERLAND
- AUSTRIA
- BELGIUM/ HOLLAND
- POLAND
- CZECH REP.
-
HUNGARY
-
RUSSIA
- LITHUANIA
- TURKEY
- U.A.E.
- FINLAND
- SWEDEN
- NORWAY
- DENMARK
- ISRAEL
- EGYPT
-
S. AFRICA
-
INDIA
- CHINA
- S. KOREA
- MALAYSIA
- AUSTRALIA
- NEW ZEALAND
- IRAN
- THAILAND
- VIETNAM
- INDONESIA
- JAPAN
subsidiaries or branch offices
Quarterly order intake since 2011
REVENUE DRIVERS
- Machine Tool market expected growth (Oxford Economics) – cagr 2016-2020: 3.5%
- Laser market expected growth (Optech Consulting) – cagr 2016- 2020: 7.6%
- Success of newly released products
- Strengthening of market coverage in China
-
New HQTC (Headquarters &Tech Center) boosting order intake
-
Higher volumes = Operational leverage
- Progressive increase in fiber laser in sourcing
- Diode Fab success in diodes development
Economic trends
Net financial position trend
0,94
2008 2009 2010 2011 2012 2013 2014 2015 2016 2019*
0,76
0,78
0,61
0,00
0,50
1,00
| 2017 | 2018 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| B. IMI | B. Akros | Consensus | B. IMI | B. Akros Consensus | B. IMI | B. Akros Consensus | |||
| tp | 23,5 | 20,0 | 23,5 | 20,0 | 23,5 | 20,0 | |||
| REVENUES | 432,0 | 427,4 | 429,7 | 470 | 454,3 | 462,2 | 500 | 480,2 | 490,1 |
| EBITDA | 43,0 | 43,0 | 43,0 | 53,1 | 51,1 | 52,1 | 60 | 56,8 | 58,4 |
| EBIT | 27,5 | 27,5 | 27,5 | 37,1 | 35,9 | 36,5 | 44 | 41,7 | 42,9 |
| NET RESULT | 15,5 | 14,3 | 14,9 | 20,6 | 19,9 | 20,3 | 25,3 | 24,5 | 24,9 |
| NFP | -79,8 | -86,7 | -83,3 | -64,1 | -85,3 | -74,7 | -44,9 | -76,2 | -60,6 |
CAGR 2017-2019 consensus: 6.8%
Released March 8, 2017
Released February 28, 2017
Machine revenues by application
Revenues by geography
Revenues by technology
Always at the cutting edge of technology
Always at the cutting edge of technology
A selection from our 2,000 customers ww
A selection from our 2,000 customers ww
Market trends: machine tool market – by Oxford Economics (update Autumn 2016)
CAGR 2016 -2020: 3.5%
Market trends: laser systems market – by Optech Consulting (January 2014)
Global market and forecast for high power laser systems
| Global market (€/mio) | CAGR (%) | |||
|---|---|---|---|---|
| 2013 | 2016 | 2013-2016 | 2016-2020 | |
| 3,707 | 4,682 | 6,282 | 8.1 | 7.6 |
- ‣ ~6% OF REVENUES INVESTED IN R&D
- ‣RANKED BY EU IN THE TOP 500 KNOWLEDGE-BASED COMPANIES IN THE CONTINENT
- ‣LONG HISTORY OF INNOVATION, 1ST LASER MACHINE FOR AUTOMOTIVE APPLICATION IN 1979
- ‣PIONEERS IN SERVO-ELECTRIC PUNCHING AND BENDING SYSTEMS- EFFICIENCY AND SUSTAINABILITY
- ‣ABOUT 15% OF GROUP STAFF EMPLOYED IN R&D
- ‣PRODUCT RANGE ALWAYS AT THE CUTTING EDGE OF TECHNOLOGY
Prima Power Solutions for Industry 4.0 and Smart Manufacturing
INTELLIGENT MACHINES & FACTORIES SMART SOFTWARE REMOTE DIAGNOSTICS &
Intelligent machines and automated factories collecting real-time and historical data through sensors and cameras
Prima Power software comprehensive portfolio of modular software-based systems
MAINTENANCE
Data-driven machine diagnostics and predictive maintenance services. Production performance analysis, monitoring of machines status and condition.
Innovation
Competence Center on Laser Based Manufacturing
Industry 4.0 European machine tool builder
- Showroom with training rooms, conference rooms and hospitality area for customers
- Permanent expo of entire product range
-
Built with green technologies: photovoltaic and solar panels, geothermal wells, home automation systems
-
Training and awareness on Industry 4.0
- Live demo on new technologies and best practices for Industry 4.0
- Accelerator of new innovative projects
Financial statements as at Dec. 31, 2016: Balance sheet
CONSOLIDATED BALANCE SHEET
| Values in Euro | 31/12/2016 | 31/12/2015 | Values in Euro | 30/09/2016 | 31/12/2015 |
|---|---|---|---|---|---|
| Property, plant and equipment | 35.281.369 | 28.465.557 | Property, plant and equipment Capital stock |
34.578.130 26.208.185 |
28.465.557 26.208.185 |
| Intangible assets | 155.713.399 | 157.770.974 | Intangible assets Legal reserve |
156.804.302 4.565.082 |
157.770.974 4.494.745 |
| Investments accounted for using the equity method | 1.009.341 | 1.223.555 | Investments accounted for using the equity method Other reserves |
1.163.429 70.738.752 |
1.223.555 72.243.694 |
| Other investments | 139.051 | 121.358 | Other investments Currency translation reserve |
121.358 6.848.598 |
121.358 5.965.409 |
| Non current financial assets | 9.578 | 35.000 | Non current financial assets Retained earnings |
35.000 19.276.926 |
35.000 14.786.376 |
| Deferred tax assets | 11.555.324 | 9.845.765 | Deferred tax assets Net result |
11.350.721 10.102.304 |
9.845.765 6.016.715 |
| Other non current assets | - | 19.703 | Other non current assets Stockholders' equity of the Group |
- 137.739.847 |
19.703 129.715.124 |
| NON CURRENT ASSETS | 203.708.062 | 197.481.912 | NON CURRENT ASSETS Minority interest |
204.052.940 1.212.065 |
197.481.912 1.196.407 |
| Inventories | 98.561.165 | 93.992.707 | Inventories STOCKHOLDERS' EQUITY |
108.252.017 138.951.912 |
93.992.707 130.911.531 |
| Trade receivables | 88.376.748 | 86.413.895 | Trade receivables Interest-bearing loans and borrowings |
90.571.054 111.675.762 |
86.413.895 117.805.350 |
| Other receivables | 6.425.617 | 8.019.131 | Other receivables Employee benefit liabilities |
9.343.981 8.100.353 |
8.019.131 7.912.782 |
| Current tax receivables | 5.053.888 | 7.029.222 | Current tax receivables Deferred tax liabilities Derivatives |
4.543.075 8.340.653 55.415 |
7.029.222 10.518.305 47.225 |
| Derivatives | - | 47.225 | Provisions Financial assets |
162.684 791.509 |
150.551 791.509 |
| Financial assets | 791.509 | 791.509 | Derivatives Cash and cash equivalents |
220.866 28.331.645 |
414.635 41.365.408 |
| Cash and cash equivalents | 62.679.901 | 41.365.408 | NON CURRENT LIABILITIES CURRENT ASSETS |
128.500.318 241.888.696 |
136.801.623 237.659.097 |
| CURRENT ASSETS | 261.888.828 | 237.659.097 | Trade payables Assets held for sale |
88.448.383 284.000 |
78.323.460 284.000 |
| Assets held for sale | 318.812 | 284.000 | Advance payments TOTAL ASSETS |
26.029.170 446.225.636 |
21.385.159 435.425.009 |
| TOTAL ASSETS | 465.915.702 | 435.425.009 | Other payables Capital stock |
22.076.067 26.208.185 |
19.218.309 26.208.185 |
| Interest-bearing loans and borrowings Legal reserve |
34.894.444 4.565.082 |
25.700.281 4.494.745 |
|||
| Current tax payables Other reserves |
7.695.264 70.959.273 |
7.257.725 72.243.694 |
|||
Currency translation reserve 4.475.919 5.965.409 Retained earnings 19.396.357 14.786.376 Net result 5.584.130 6.016.715 Stockholders' equity of the Group 131.188.946 129.715.124
Provisions 18.424.370 15.796.491 Derivatives 895.774 30.430 CURRENT LIABILITIES 198.463.472 167.711.855 TOTAL STOCKHOLDERS' EQUITY AND LIABILITIES 465.915.702 435.425.009
Financial statements as at Dec. 31, 2016: P & L
| Values in Euro | 31/12/2016 | 31/12/2015 |
|---|---|---|
| Net revenues | 393.885.774 | 364.465.523 |
| Other income | 4.217.630 | 4.773.331 |
| Change in inventories of finished goods and WIP | (1.295.770) | 9.667.276 |
| Increases in fixed assets for internal work | 10.450.001 | 11.751.310 |
| Use of raw materials, consumables, supplies and goods | (179.095.944) | (173.263.011) |
| Personnel cost | (102.699.067) | (100.223.151) |
| Depreciation | (15.853.684) | (13.507.132) |
| Impairment - Write-off | (1.027.682) | (407.924) |
| Other operating expenses | (90.053.657) | (85.769.211) |
| OPERATING PROFIT | 18.527.601 | 17.487.011 |
| of which: non recurring items | (1.752.995) - |
(1.017.205) |
| Financial income | 626.831 | 693.514 |
| Financial expenses | (8.507.194) | (9.472.762) |
| Net exchange differences | (349.409) | (531.702) |
| Net result of investments accounted for using the equity method | 1.057.207 | - |
| Net result of other investments | (7.729) | (44.300) |
| RESULT BEFORE TAXES | 11.347.307 | 8.131.761 |
| of which: non recurring items | (703.517) - |
(3.425.832) |
| Taxes | (1.187.184) | (2.525.917) |
| NET RESULT | 10.160.123 | 5.605.844 |
| - Attributable to Group shareholders | 10.102.304 | 6.016.715 |
| - Attributable to minority shareholders | 57.819 | (410.871) |
| RESULT PER SHARE - BASIC (in euro) | 0,96 | 0,57 |
| RESULT PER SHARE - DILUTED (in euro) | 0,96 | 0,57 |
Financial statements as at Dec. 31, 2016: P & L by destination
| Values in €/mil | ACT 31.12.16 |
|---|---|
| Sales of machines/products | 302,12 |
| Sales of spare parts | 55,82 |
| Sales of services | 35,95 |
| Gross sales | 393,89 |
| Selling expenses | (11,43) |
| Net sales | 382,46 |
| COGS | (286,66) |
| Gross margin - statutory | 95,80 |
| Gross margin - statutory % | 24,3% |
| R&D | (10,76) |
| Sales & Marketing | (27,93) |
| G&A and Management | (21,70) |
| EBITDA | 35,41 |
| EBITDA % | 9,0% |
| Depreciation & Amortization | (16,88) |
| EBIT | 18,53 |
| EBIT % | 4,7% |
| Net Financial Result of Investments | 1,05 |
| Financial income | 0,63 |
| Financial expenses | (8,51) |
| Net Exchange Differences | (0,35) |
| EBT | 11,35 |
| Taxes | (1,19) |
| Net Result | 10,16 |
| - Attributable to Group shareholders | 10,10 |
| - Attributable to minority shareholders | 0,06 |
As from 1/1/2017 the Company will report P&L figures with a view by destination .
Financial statements as at Dec. 31, 2016: Cash Flow Cash Flows from (used in) operating activities (A) 40.046.125 3.846.245 Cash flow from investments Acquisition of tangible fixed assets (*) (3.176.344) (4.403.766)
Devaluation of other investments 7.729 50.000
| VALUES IN EURO | 31/12/2016 | 31/12/2015 (**) | Purchase/Capital increases in Other investments VALUES IN EURO Cash Flows from (used in) investing activities (B) |
(25.422) 31/12/2016 (12.465.371) |
- 31/12/2015 (**) (16.356.657) |
|---|---|---|---|---|---|
| Net result | 10.160.123 | 5.605.844 | Net result Cash flow from financing activities |
10.160.123 | 5.605.844 |
| Change in other financial assets/liabilities and other minor items | 651.232 | (3.127.350) | |||
| Adjustments (sub-total) | 29.886.002 | (1.759.599) | Adjustments (sub-total) Increases in loans and borrowings (including bank overdrafts) |
29.886.002 11.514.175 |
(1.759.599) 138.290.097 |
| Depreciation, impairment & write-off | 16.881.366 | 13.915.056 | Depreciation, impairment & write-off Repayment of loans and borrowings (including bank overdrafts) |
16.881.366 (16.203.858) |
13.915.056 (120.076.216) |
| Gain from sales of shares in investments accounted for using the equity method | (1.057.207) | - | Gain from sales of shares in investments accounted for using the equity method Repayments in financial lease liabilities |
(1.057.207) (170.909) |
- (447.874) |
| Net change in deferred tax assets and liabilities | (3.887.211) | (192.229) | Net change in deferred tax assets and liabilities Dividends paid |
(3.887.211) (2.620.818) |
(192.229) (2.096.655) |
| Change in employee benefits | 187.571 | (769.590) | Change in employee benefits Change in currency translation reserve |
187.571 883.189 |
(769.590) 4.325.559 |
| Change in inventories | (4.568.458) | (16.488.757) | Change in inventories Other variations |
(4.568.458) (277.111) |
(16.488.757) 684.827 |
| Change in trade receivables | (1.962.853) | (749.988) | Change in trade receivables Cash Flows from (used in) financing activities (C) |
(1.962.853) (6.224.100) |
(749.988) 17.552.388 |
| Change in trade payables and advances | 14.768.934 | 5.181.126 | Change in trade payables and advances Cash Flows from (used in) change of minority shareholders (D) |
14.768.934 (42.161) |
5.181.126 456.924 |
| Net change in other receivables/payables and other assets/liabilities | 9.523.860 | (2.655.217) | Net change in other receivables/payables and other assets/liabilities Net change in cash and equivalents (E=A+B+C+D) Cash Flows from (used in) operating activities (A) |
9.523.860 21.314.493 40.046.125 |
(2.655.217) 5.498.900 3.846.245 |
| Cash Flows from (used in) operating activities (A) | 40.046.125 | 3.846.245 | Cash and equivalents beginning of period (F) Cash flow from investments |
41.365.408 | 35.866.508 |
| Cash flow from investments | Cash and equivalents end of period (G=E+F) Acquisition of tangible fixed assets (*) |
62.679.901 (3.176.344) |
41.365.408 (4.403.766) |
||
| Acquisition of tangible fixed assets (*) | (3.176.344) | (4.403.766) | (*) not included the acquisition of real estate assets by means of a financial lease and included assets held for sale Acquisition of intangible fixed assets |
(904.090) | (1.334.088) |
| Acquisition of intangible fixed assets | (904.090) | (1.334.088) | (**) for a better comprehension, the 2015 figures have been re-exposed Capitalization of development costs |
(9.710.945) | (10.337.511) |
| Capitalization of development costs | (9.710.945) | (10.337.511) | Net disposal of fixed assets | 72.280 | 133.191 |
| Net disposal of fixed assets | 72.280 | 133.191 | Devaluation of other investments | 7.729 | 50.000 |
| Devaluation of other investments | 7.729 | 50.000 | Sale/Purchase of shares in investments accounted for using the equity method | 1.271.421 | (464.483) |
| Sale/Purchase of shares in investments accounted for using the equity method | 1.271.421 | (464.483) | Purchase/Capital increases in Other investments | (25.422) | - |
| Purchase/Capital increases in Other investments | (25.422) | - | Cash Flows from (used in) investing activities (B) | (12.465.371) | (16.356.657) |
| Cash Flows from (used in) investing activities (B) | (12.465.371) | (16.356.657) | Cash flow from financing activities |
Financial statements as at Dec. 31, 2016: Net financial position
| Net financial Position | 31/12/16 | 31/12/15 | change | |
|---|---|---|---|---|
| A | CASH ON HAND | 62.680 | 41.365 | 21.315 |
| B | CURRENT FINANCIAL RECEIVABLES | 792 | 839 | (47) |
| C | CURRENT BANK PAYABLES | 5.454 | 9.222 | (3.768) |
| D | CURRENT PART OF NON-CURRENT INDEBTNESS | 24.993 | 14.328 | 10.665 |
| E | BONDS ISSUED | 871 | 869 | 2 |
| F | OTHER CURRENT FINANCIAL PAYABLES | 4.472 | 1.312 | 3.160 |
| G | CURRENT FINANCIAL INDEBTNESS (C+D+E+F) | 35.790 | 25.731 | 10.059 |
| H | NET CURRENT FINANCIAL INDEBTNESS (G-A-B) | (27.682) | (16.473) | (11.209) |
| I | NON-CURRENT BANK PAYABLES | 59.195 | 74.077 | (14.882) |
| J | BONDS ISSUED | 39.660 | 39.591 | 69 |
| K | OTHER NON-CURRENT FINANCIAL PAYABLES | 13.042 | 4.552 | 8.490 |
| L | NON-CURRENT FINANCIAL INDEBTNESS (I+J+K) | 111.897 | 118.220 | (6.323) |
| M | NET FINANCIAL POSITION (H+L) | 84.215 | 101.747 | (17.532) |
Source: latest dividend payment (May 2016)