Investor Presentation • Mar 29, 2022
Investor Presentation
Open in ViewerOpens in native device viewer
va-Q-tec FY 2021 Earnings Release Presentation
29th March 2022
EBITDA +64% to 18,7 Mio. EUR (FY 2020: 11,4 Mio. EUR); EBIT 5,0 Mio. EUR (FY 2020: -0,9 Mio. EUR) Systems revenue +86% YoY to 36,4 Mio. EUR (FY 2020: 19,5 Mio. EUR) va-Q-tec solutions generated high international Excellent growth performance: Revenue +44% to 104,1 Mio. EUR (FY 2020: 72,1 Mio. EUR) + + + +
acknowledgment enabling the Corona vaccine distribution





EBITDA and EBIT with strong improvement EBITDA and EBIT
Group EBIT In Mio. EUR
All margins on revenues
Group EBT In Mio. EUR
Group EBITDA
In Mio. EUR

6
| FY 21 In Mio. EUR |
FY 20 In Mio. EUR |
Difference in % |
||
|---|---|---|---|---|
| Revenue | 104,063 | 72,106 | 44 | |
| Total income | 122,531 | 84,132 | 46 | |
| Cost of Materials and Services | -50,754 | -32,751 | 55 | Incl. temp workers for temporary capacity expansion |
| Gross profit | 71,777 59% |
51,381 61% |
40 | |
| Personnel expenses | -33,082 27% |
-26,111 31% |
27 | Improved ratio |
| Other operating expense | -19,996 16% |
-13,870 16% |
44 | |
| EBITDA | 18,699 15% |
11,400 14% |
64 | |
| Depreciation & amortization | -13,655 | -12,299 | 11 | |
| EBIT | 5,044 | -900 | Positive EBIT | |
| Financial result | -2,246 | -1,259 | ||
| EBT | 2,798 | -1,511 | ||
| Income taxes | -636 | 77 | First tax payment | |
| Net income (EAT) | 2,162 | -1,434 | Positive EAT |

| In Mio. EUR | FY 21 | FY 20 | Comments |
|---|---|---|---|
| Operating cash flow before changes in Working Capital |
13,3 | 6,7 | development, +99% yoy |
| Operating cash flow | 3,3 | 7,4 | and for intl, subsidiaries |
| Investing cash flow | -24,2 | -11,8 | |
| Thereof payments for investments in property, plant and equipment* |
-22,1 | -11,4 | term growth |
| Financing cash flow | 13,6 | 14,1 | to negative FCF |
| Net change in cash | -7,3 | 9,6 | |
| Free cash flow | -20,9 | -4,4 | in 2022 |
| Cash and cash equivalents | 9,8 | 17,1 | Available lines + cash = |
*c. 80% growth CAPEX
15.3 Mio. EUR
No Goodwill, Net Debt excl. mortgage loans: 2.0x 2021 EBITDA



| Guidance FY22e | Assumptions | ||
|---|---|---|---|
| Revenues | 115-122 Mio. EUR | • With ~75% Healthcare revenues in 2022E, stable business assumed • No major negative impact from geopolitical tensions • Supply chain constraints and increased inflation considered to some extent |
|
| EBITDA | Growing – stable Margins |

Mid-term targets for 2025 – Strong Growth continues
| Strategic and Financial KPIs | ||||
|---|---|---|---|---|
| 2021 | 2025 | |||
| Revenues | 104,1 Mio. EUR | 160-180 Mio. EUR (Implied 2020-2025 CAGR: ~20%) |
||
| EBITDA Margin | 18% | 22-26% | ||
| Main | TempChain +++ (Systems & Services) |
|||
| Growth Drivers | Thermal Energy Efficiency ++ (Products) |

Alfred-Nobel-Straße 33 97080 Würzburg Tel,: +49 931 35942-1616 Fax: +49 931 35942-0 IR@va-Q-tec,com
Symbol: VQT Bloomberg: VQT:GY Reuters: VQTG:DE ISIN: DE0006636681 WKN: 663668


• Continued good growth in H1, Q4 with strong comparison basis and frontloading effect
• Explosive growth in Q3 & Q4, highest Corona share (va-Q-pal)
• Accelerating momentum in Q3 & Q4



| In Mio. EUR | FY 2021 | in % | FY 2020 | in % | Difference in % |
|---|---|---|---|---|---|
| Revenue | 104,063 | 100,0% | 72,106 | 100,0% | 44,32 |
| Change in inventory | 2,846 | 978 | 191,00 | ||
| Own work capitalized (primarily building of own container fleet) | 11,328 | 6,379 | 77,58 | ||
| Other operating income |
4,294 | 4,669 | -8,03 | ||
| Total income | 122,531 | 84,132 | 45,64 | ||
| COGS | -50,754 | -32,751 | 54,97 | ||
| Gross profit | 71,777 | 69% | 51,381 | 71% | 39,70 |
| Personnel expenses |
-33,082 | -26,111 | 26,70 | ||
| Other operating expense |
-19,996 | -13,871 | 44,16 | ||
| EBITDA | 18,699 | 18% | 11,399 | 16% | 64,04 |
| Depreciation & amortization |
-13,656 | -12,299 | 11,03 | ||
| EBIT | 5,044 | 5% | -900 | -1% | -660,44 |
| Valuation and result from equity investments | 0 | 0 | 0,00 | ||
| Financial result | -2,246 | -1,259 | 78,40 | ||
| EBT | 2,798 | 3% | -1,512 | -2% | -285,05 |
| Income taxes | -636 | 77 | -925,97 | ||
| Net income | 2,162 | 2% | -1,435 | -2% | -250,66 |

| In Mio. EUR | 31.12.2021 | 31.12.2020 | Difference in % |
|---|---|---|---|
| Cash & cash equivalents | 9,810 | 17,134 | -42,75 |
| Trade receivables | 12,432 | 6,532 | +90,32 |
| Inventories | 18,469 | 11,615 | +59,01 |
| Other current assets | 7,570 | 2,479 | +205,4 |
| Total current assets | 48,281 | 37,760 | +27,86 |
| Tangible fixed assets | 82,649 | 69,636 | +18,69 |
| Intangible assets | 4,273 | 2,955 | +44,60 |
| Other noncurrent assets | 9,962 | 8,717 | +14,3 |
| Total noncurrent assets | 96,884 | 81,308 | +19,16 |
| Total assets | 145,165 | 119,068 | +21,92 |
| Short-term financial liabilities |
31,756 | 16,605 | +191,2 |
| Other short-term liabilities |
5,437 | 4,595 | +18,32 |
| Long-term financial liabilities |
51,697 | 51,187 | +01,0 |
| Other long-term liabilities |
4,628 | 5,425 | -14,69 |
| Total provisions and liabilities | 93,518 | 77,812 | +20,2 |
| Total equity | 51,647 | 41,256 | +25,19 |
| Total liabilities and equity | 145,165 | 119,068 | +21,92 |

| In Mio. EUR | FY 2021 | FY 2020 | Difference in % |
|---|---|---|---|
| Cash flow from operating activities before change in NWC | 13,333 | 6,745 | +97,7 |
| Cash flow from operating activities after change in NWC | 3,280 | 7,405 | -55,7 |
| Cash flow from investing activities | -24,222 | -11,819 | +104,9 |
| Free cash flow | -20,942 | -4,414 | -374,4 |
| Cash flow from financing activities | 13,571 | 14,124 | -03,9 |
| Effects of exchange rate changes | 47 | -66 | |
| Net cash inflow/outflow | -7,324 | 9,644 | |
| Cash and cash equivalents per start of period | 17,134 | 7,490 | +128,8 |
| Cash and cash equivalents per end of period | 9,810 | 17,134 | -42,8 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.