For Investors
- 10Industrial Plants
Raw Material - 20Industrial Plants
Cork Solutions - 47Distribution
Companies - 10Joint
Ventures - 254Main
Agents
Corticeira Amorim
Tracing its roots back to the 19th century, Amorim has become the world’s largest cork and cork-derived company in the world, generating more than Euro 700 million in sales to more than 100 countries through a network of dozens of fully owned subsidiaries.
With a multi-million Euro R&D investment per year, Amorim has applied its specialist knowledge to this centuries-old traditional culture, developing a vast portfolio of 100% sustainable products that are used by blue-chip clients in industries as diverse and demanding as wines & spirits, aerospace, automotive, construction, sports, interior and fashion design.
Amorim’s responsible approach to raw materials and sustainable production illustrates the remarkable interdependence between industry and a vital ecosystem - one of the world’s most balanced examples of social, economic and environmental development.
View Corporate Video
Sales| EBITDA | Margin EBITDA / Sales
Key Figures
| Income Statement | Unit | 9M2018 | 9M2017 | 2017 | 2016 |
|---|---|---|---|---|---|
| Sales | M€ | 583,8 | 531,5 | 701,6 | 641,4 |
| Gross Margin | M€ | 297,7 | 284,4 | 373,5 | 334,7 |
| Gross Margin / Prodution | % | 49,2 | 53,3 | 52,9% | 53,2% |
| External Supplies | M€ | 90,6 | 85,7 | 116,5 | 103,0 |
| Staff Costs | M€ | 102,0 | 92,3 | 125,6 | 113,3 |
| Other Operating Costs (includes depreciation) | M€ | 20,3 | 22,7 | 27,4 | 22,4 |
| EBITDA | M€ | 108.4 | 105,4 | 133,6 | 122,3 |
| EBITDA / Sales | % | 18.6 | 19,8 | 19,0% | 19,1% |
| EBIT | M€ | 84.8 | 83,6 | 104,0 | 96,0 |
| Net Income | M€ | 58.6 | 56,4 | 73,0 | 102,7 |
| Consolidated Statment of Financial Position | Unit | 9M2018 | 2017 | 9M2017 | 2016 |
|---|---|---|---|---|---|
| Net Goodwill | M€ | 13,9 | 9,8 | 9,5 | 0,0 |
| Net Fixed Assets | M€ | 245,1 | 227,9 | 224,0 | 199,4 |
| Net Working Capital * | M€ | 402,9 | 361,0 | 353,4 | 286,6 |
| Other ** | M€ | 19,9 | 19,9 | 18,1 | 20,9 |
| Invested Capital | M€ | 681,9 | 618,7 | 605,1 | 507,0 |
| Net Debt | M€ | 104,7 | 92,8 | 75,8 | 35,9 |
| Share Capital | M€ | 133,0 | 133,0 | 133,0 | 133,0 |
| Reserves and Retained Earnings | M€ | 326,1 | 297,5 | 289,2 | 278,1 |
| Non Controlling Interests | M€ | 33,1 | 29,5 | 30,8 | 15,9 |
| Agreement to Acquire Non-controlling Interests | M€ | 20,1 | 19,0 | 18,8 | 0,0 |
| Taxes and Deferred Taxes | M€ | 5,0 | -17,0 | 3,0 | -1,6 |
| Provisions | M€ | 36,8 | 41,3 | 30,5 | 30,7 |
| Grants *** | M€ | 23,2 | 22,6 | 23,9 | 15,1 |
| Equity and Other Sources | M€ | 577,2 | 525,9 | 529,3 | 471,1 |
* Inventories + Accounts receivables - Accounts payables + Other operating assets/(liabilities)
** Investment property + Investments in associates + Intangible assets + Other non-operating assets/(liabilities)
*** Non interest bearing grants (reimbursable and non-reimbursable)
| Data per share | Unit | 9M2018 | 9M2017 | 2017 | 2016 |
|---|---|---|---|---|---|
| Number of shares | shares | 133.000.000 | 133.000.000 | 133.000.000 | 133.000.000 |
| Earnings per share | € | 0,441 | 0,424 | 0,549 | 0,772 |
| Book value per share | € | 3,459 | 3,402 | 3,459 | 3,210 |
| Share price (period-end) | € | 11,500 | 11,865 | 10,300 | 8,500 |
| Market Capitalisation (period-end) | M€ | 1.529,5 | 1.578,5 | 1.369,9 | 1.130,5 |
| Debt & Ratios | Unit | 9M2018 | 9M2017 | 2017 | 2016 |
|---|---|---|---|---|---|
| Net Debt | M€ | 104,7 | 75,8 | 92,8 | 35,9 |
| Net Debt/EBITDA | X | 0,77 | 0,57 | 0,69 | 0,29 |
| EBITDA/Net Interest | X | 123,5 | 173,3 | 135,9 | 108,6 |
| Gearing | % | 21,3 | 16,7% | 20,2% | 8,4% |
| Net Working Capital (NWC) | M€ | 402,9 | 353,4 | 361,1 | 286,6 |
| NWC / Market Capitalization | % | 26,3 | 22,4% | 26,4% | 25,4% |
| NWC / Sales x 360 | X | 186,0 | 119,7 | 179,5 | 160,9 |
| Free Cash Flow (FCF) | M€ | 22,9 | 43,4 | 34,0 | 86,9 |
| Capex | M€ | 40,1 | 27,1 | 43,7 | 33,6 |
| Return on Invested Capital (ROIC) | % | 14,0 | 26,1% | 15,0% | 16,9% |
| Average cost of debt | % | 1,15 | 1,66% | 1,67% | 1,8% |
Net Debt/EBITDA considering the EBITDA of the last four quarters
NWC = Inventories + Trade receivables + Other operating assets - Trade payables - Other operating liabilities
FCF = EBITDA - Non-current cash expenditures - Net financing expenses - Income tax - Capex - NWC variation
Analyst Coverage
| Entity | Analyst | Price Target | Recommendation | Date |
|---|---|---|---|---|
| CaixaBank |
Bruno Bessa
bruno.bessa@caixabank.com |
11,00 | Neutral | 27-11-2018 |
| Caixa BI |
Carlos Jesus
carlos.jesus@caixabi.pt |
12,30 | Accumulate | 19-06-2018 |
| JB Capital Markets |
Maksym Mishyn
mmishyn@jbcm.com |
12,80 | Neutral | 24-01-2019 |
| Haitong |
Nuno Estácio
nuno.estacio@haitongib.com |
12,30 | Buy | 23-10-2018 |
Corticeira Amorim, SGPS, S.A.
Rua de Meladas, 380 - P.O. Box 204536-902 MOZELOS VFR - PORTUGAL
LATEST DISCLOSURES
Sales grow 9.4% to more than €700 million
2018-04-13-
EBITDA reaches €133.6 million, an increase of 9.2%
-
Net profit of €73 million, in line with the previous year (excluding the impact of the sale of US Floors in 2016)
-
Bourrassé contributed to the 2017 results with six months of activity
-
Proposal to distribute a gross dividend of €0.185 per share