Quarterly Report • May 8, 2018
Quarterly Report
Open in ViewerOpens in native device viewer
May 8, 2018
›
›
| in million € | Q1 2017 |
Q1 2018 |
Δ |
|---|---|---|---|
| Revenue | 52.8 | 54.1 | 3% |
| EBITDA | 5.5 | 5.8 | 5% |
| EBIT | 4.3 | 4.5 | 5% |
| EBIT-margin (%) | 8.2% | 8.4% | |
| EBT | 4.2 | 4.4 | 6% |
| Net profit for period | 3.1 | 3.2 | 2% |
| Earnings per share (€) | 0.45 | 0.46 | |
| Free cash flow | 2.7 | 2.6 | -2% |
| Dec. 31, 2017 | March 31, 2018 | ||
| Equity | 69.8 | 72.9 | 4% |
| Equity ratio (%) | 55.7% | 55.8% | |
| Net dept | 9.3 | 7.1 | -24% |
| Ø employees (FTE) | 1,132 | 1,188 | 5% |
2017 2018
Turnover development 2017/2018 quarters (in million €)
EBIT-development 2017/2018 quarters (in million €)
TURNOVER AND EBIT BY QUARTERS
Revenue 3M 2017/2018:
yoy revenue + 2.5 percent
EBIT 3M 2017/2018:
€ 4.5 million (previous year € 4.3 million), EBIT margin reached 8.4 percent (previous year 8.2 percent)
| Earning figures (in million €) |
Q1 2017 |
Q1 2018 |
Δ in % |
|---|---|---|---|
| Revenue | 52.8 | 54.1 | 2.5 |
| EBITDA | 5.5 | 5.8 | 4.5 |
| EBIT | 4.3 | 4.5 | 4.8 |
| EBIT-margin | 8.2 % | 8.4 % | |
| Net profit for the period * | 3.1 | 3.2 | 2.4 |
| EPS | 0.45 | 0.46 | 2.6 |
| Balance sheet figures (in million €) |
31.12. 2017 |
31.12. 2018 |
Δ in % |
|---|---|---|---|
| Balance sheet total | 125.3 | 130.6 | 4.2 |
| Equity | 69.8 | 72.9 | 4.5 |
| Equity ratio | 55.7 % | 55.8 % | |
| Net debt | 9.3 | 7.1 | -24.0 |
| Cash and cash equivalents |
14.8 | 16.7 | 13.0 |
* Profit attributable to technotrans AG shareholders
| Cashflow key figures (in million €) |
Q1 2017 |
Q1 2018 |
Δ in % |
|---|---|---|---|
| Net Cash from operating activities |
3.0 | 3.1 | 1.2 |
| CF from investing activities |
-0.3 | -0.4 | 25.1 |
| CF from financing activities |
-0.7 | -0.3 | |
| Free Cash Flow | 2.7 | 2.6 |
| Other key | Q1 | Q1 | Δ |
|---|---|---|---|
| figures | 2017 | 2018 | in % |
| Employees FTE (av.) |
1,096 | 1,188 | 8.4 |
technotrans makes successful start to new financial year
Printing industry Laser industry Stamping and
forming technology
Tooling industry
E-mobility Medical and scanner technology
Plastic processing industry
Peripherals for machine tools Performance cooling, precision cooling all the way to intelligent reference-led temperature control
main and counter spindle motors, torque motors, linear drives, electrical control cabinets and machine beds
Characterised by
high reliability and control precision, compact installation area, ease of operation, configurable for all requirements
Conception of customer-specific cooling systems for stationary lithium-ion batteries
High power charging (HPC) Active and passive cooling with cooling modules for charging leads and quickcharging points
Reliable cooling and temperature control devices for modern imaging diagnostics in medicine (CT, MRT) and lab technology
for baggage scanners in airport security to enable frictionless operations and smooth processes
modularity, flexibility, reliability and newly developed components from leading manufacturers
Injection moulding, extrusion, pressing, blow moulding, casting, foaming, coating, thermoforming, rubber
The service offered by technotrans goes far beyond the repair and maintenance of its equipment and system solutions
... on a worldwide scale!
Customer Service Support
Spare parts service
Fullservice for technical documentation (gds)
In-house Repair On-Site Project Management
Our growth potential comes from tapping into new industries and applications, expanding our international customer base and capitalising on cross-selling effects in the various areas of business. Developing new products through technological innovation and providing customer-specific solutions that are based on standard platforms are also part of our strategy. Our growth-oriented measures in addition include the acquisition of complementary business areas, technologies or products.
Also for 2018 technotrans is aiming to grow faster than the market
| 2017 | Outlook 2018 | |
|---|---|---|
| Revenue | € 205.1 million | € 212 - 220 million |
| Technology | € 147.6 million | € 153 - 159 million |
| Services | € 57.5 million | € 59 - 61 million |
| EBIT | € 17.4 million 8.5% |
€ 18 - 20 million 8.5% - 9.0% |
| Technology | 5.5% | > 5.5% |
| Services | 16.3% | > 15.5% |
| Free Cashflow | 0.2 | positive |
Free Cash Flow 0.4 2.4 6.3 3.6 13.2 -3.4 4.8 8.5 -12.6 0.2 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 -16 -12 -8 -4 0 4 8 12 16 million € million €
| ASSETS | 31.03.2018 | 31.12.2017 |
|---|---|---|
| T€ | T€ | |
| Non-current assets | ||
| Property, plant and equipment | 24,852 | 25,477 |
| Goodw ill |
23,144 | 23,144 |
| Intangible assets | 6,714 | 6,888 |
| Other financial assets | 183 | 231 |
| Deferred tax | 2,027 | 2,034 |
| 56,920 | 57,774 | |
| Current assets | ||
| Inventories | 29,135 | 26,589 |
| Trade receivables | 24,607 | 24,182 |
| Income tax receivable | 83 | 83 |
| Other financial assets | 996 | 596 |
| Other assets | 2,084 | 1,285 |
| Cash and cash equivalents | 16,728 | 14,798 |
| 73,633 | 67,533 | |
| Total assets | 130,553 | 125,307 |
| EQUITY AND LIABILITIES | 31.03.2018 | 31.12.2017 |
|---|---|---|
| T€ | T€ | |
| Equity | ||
| Issued capital | 6,908 | 6,908 |
| Capital reserve | 19,097 | 19,097 |
| Retained earnings | 49,988 | 37,797 |
| Other reserves | -6,535 | -6,440 |
| Net profit for the period | 3,191 | 12,191 |
| Total equity attributable to technotrans AG shareholders |
72,649 | 69,553 |
| Non-controlling interests in equity | 211 | 197 |
| 72,860 | 69,750 | |
| Non-current liabilities | ||
| Borrow ings |
18,086 | 19,187 |
| Provisions | 1,230 | 1,206 |
| Other financial liabilities | 1,070 | 1,073 |
| Deferred tax | 1,765 | 1,833 |
| 22,151 | 23,299 | |
| Current liabilities | ||
| Borrow ings |
4,639 | 3,837 |
| Trade payables | 8,272 | 6,062 |
| Prepayments received | 4,655 | 5,805 |
| Provisions | 9,880 | 9,769 |
| Income tax payable | 3,801 | 3,203 |
| Other financial liabilities | 1,170 | 1,285 |
| Other liabilities | 3,125 | 2,297 |
| 35,542 | 32,258 | |
| Total equity and liabilities | 130,553 | 125,307 |
| 1.1.-31.3. | 1.1.-31.3. | |
|---|---|---|
| 2018 | 2017 | |
| T€ | T€ | |
| Revenue | 54,130 | 52,786 |
| of w hich Technology |
39,680 | 38,143 |
| of w hich Services |
14,450 | 14,643 |
| Cost of sales | -36,805 | -34,944 |
| Gross profit | 17,325 | 17,842 |
| Distribution costs | -6,385 | -6,740 |
| Administrative expenses | -4,853 | -4,785 |
| Development costs | -1,940 | -1,763 |
| Other operating income | 978 | 681 |
| Other operating expenses | -601 | -917 |
| Earnings before interest and taxes (EBIT) | 4,524 | 4,318 |
| Financial income | 2 | 0 |
| Financial charges | -107 | -152 |
| Financial result | -105 | -152 |
| Profit before tax | 4,419 | 4,166 |
| Income tax expense | -1,214 | -1,035 |
| Net income for period | 3,205 | 3,131 |
| Earnings per share (€) | ||
| basic/diluted | 0.46 | 0.45 |
31.03.2018 31.03.2017
31.03.2018 31.03.2017
| T€ | T€ | T€ | T€ | ||
|---|---|---|---|---|---|
| Cash flow from operating activities | Cash flow from investing activities | ||||
| Net income for period | 3,205 | 3,131 | Cash payments for investments in property, plant and equipment | -624 | -444 |
| Adjustments for: | and in intangible assets | ||||
| Depreciation and amortisation | 1,262 | 1,219 | Cash inflow /outflow for the acquisition of consolidated companies |
0 | 0 |
| Income tax expense | 1,215 | 1,035 | |||
| Gain (-)/loss (+) on the disposal of property, plant and equipment | -50 | -68 | Earn-Out Termotek/KLH | 0 | 0 |
| Foreign exchange losses (+) / gains (-) | 321 | -32 | Proceeds from the sale of property, plant and equipment | 206 | 110 |
| Financial income | - 2 |
0 | Net cash used for investing activities | -418 | -334 |
| Financial result | 106 | 152 | |||
| Cash flow from operating activities | Cash flow from financing activities | ||||
| before working capital changes | 6,057 | 5,437 | Cash from taking up current and non-current loans | 622 | 0 |
| Change in: | Cash payments from the repayment of loans | -921 | -705 | ||
| Inventories | -1,623 | -4,873 | Distributions to investors | 0 | 0 |
| Receivables and other assets | -2,546 | -1,281 | Net cash used in financing | -299 | -705 |
| Other non-current assets | 54 | 339 | activities | ||
| Liabilities and prepayments received | 1,975 | 4,089 | |||
| Provisions | 134 | 384 | Net increase/decrease in cash and cash equivalents | 2,344 | 1,987 |
| Cash from operating activities | 4,051 | 4,095 | Cash and cash equivalents at start of period | 14,798 | 23,929 |
| Net effect of currency translation in cash and cash equivalents | -414 | 0 | |||
| Interest income | 2 | 0 | Cash and cash equivalents at end of period | 16,728 | 25,916 |
| Interest paid | -106 | -152 | |||
| Income taxes paid / income tax rebates | -885 | -917 | |||
| Net cash from operating activities | 3,062 | 3,026 |
| - Geriili ivv | ||
|---|---|---|
| $\blacksquare$ Oinctif Small Cr |
| KEY DATA SHARE |
|
|---|---|
| ISIN/Code | DE000A0XYA7/AOXGA |
| establishment/IPO | 1970/1998 |
| financial year | 01.01. – 31.12. |
| share capital |
6,907,665.00 |
| number of shares |
6,907,665 |
| stock markets |
XETRA, Frankfurt |
| designated sponsors |
Bankhaus Lampe, equinet Bank, ODDO SEYDLER |
| index | Prime Standard |
› market capitalisation: as of March 3, 2018 EUR 300.5 million
Dividend €-Cent
| 2017-05-04 | Bankhaus Lampe buy |
Gordon Schönell price target € 54.00 |
||
|---|---|---|---|---|
| 2017-11-14 | equinet Bank neutral |
Winfried Becker price target € 45.70 |
||
| 2018-03-15 | Warburg Research buy |
Eggert Kuls price target € 54.30 |
||
| 2018-03-14 | Hauck + Aufhäuser buy |
Henning Breiter price target € 54.00 |
||
| 2018-01-11 | HSBC reduce |
Richard Schramm price target € 43.00 |
||
| 2018-03-08 | ODDO BHF neutral |
Michael Junghans price target € 44.00 |
||
| Financial Calendar | ||||
| 2018-05-18 | Annual Shareholder Meeting 2018 |
2018-08-07 Interim Financial Report 1-6/2018
2018-11-06 Quarterly Communication 1-9/2018
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.