Harju Elekter Group financial results, 1-9/2024
Harju Elekter Group financial results,
1-9/2024
Third quarter results for Harju Elekter were in
line with expectations. The decline in the volume of orders, which
started in the spring, had a significant impact on revenues, which
fell by almost a third during the reporting quarter. In order to
maintain strong profitability, the Group’s companies used several
cost-saving measures, an important part of which was the adjustment
of the number of employees in line with the business volumes.
During this year, the number of employees in the Group decreased
from 956 to 841. The company has been able to reasonably reduce
labour costs and simultaneously optimize general administrative
expenses.
At the end of the third quarter, we once again
saw a new increase in order volumes, but these will be largely
reflected in revenues in the spring and summer of the new year. It
is clear that there will be at least two more difficult quarters
ahead. We must continue to pursue the course of reasonable savings,
without losing the high level of competence that will ensure
success in the periods ahead.
We are about to begin preparing the 2025 budget.
In the near future, the strategic development plan for years
2025–2030, prepared by management, will also be approved. We
continue to see good opportunities for growth in both business
volumes and profitability in our sector.
At the end of 2024, the parent company of the
Harju Elekter Group will move from Keila to the Tondi business
district of Tallinn. We began to change the role of the Group’s
parent company two years ago by establishing a reasonable level of
sector-specific management in the Group’s companies. One of the
functions of the Harju Elekter Group is to manage all subsidiaries
with equal attention. The financial results of the last two years
are a testament to the success of this management model, and the
move to Tallinn represents a fitting end to this phase of
change.
Revenue and financial
results
The revenue decline in the third quarter was
influenced by a decrease in core business orders and the
stabilization of previously increased order volumes in key markets.
The nine-month total results achieved exceeded the
corresponding period in last year thanks to the strong financial
performance achieved by the Lithuanian, Estonian, and Finnish
business units in the second quarter. The growth in profitability
was driven by the unravelling of supply chain difficulties in the
previous year, higher order volumes in the second quarter, and
optimisation of the number of employees. In the reporting quarter,
revenue was 41.2 (2023 Q3: 56.2) million euros and for the nine
months, it was 144.7 (2023 9M: 158.3) million
euros.
EUR’000 |
|
Q3 |
Q3 |
+/- |
9M |
9M |
+/- |
|
|
2024 |
2023 |
|
2024 |
2023 |
|
Revenue |
|
41,172 |
56,247 |
-26,8% |
144,749 |
158,277 |
-8,5% |
Gross profit |
|
6,113 |
7,378 |
-17,1% |
19,121 |
19,372 |
-1,3% |
EBITDA |
|
3,694 |
4,899 |
-24,6% |
11,083 |
10,524 |
5,3% |
Operating profit
(EBIT) |
|
2,710 |
3,846 |
-29,5% |
8,135 |
7,323 |
11,1% |
Profit for the
period |
|
1,651 |
3,393 |
-51,3% |
5,478 |
5,026 |
9,0% |
Earnings per share (EPS) (euros) |
|
0,09 |
0,18 |
-50,0% |
0,30 |
0,27 |
11,1% |
The group’s operating expenses decreased by
26.5% compared to previous quarters, reaching 38.5 (2023 Q3: 52.4)
million euros. The largest part of the decrease came from the cost
of sales, which dropped by 13.8 million, totaling 35.1 million
euros. Distribution costs also decreased by 0.3 million, amounting
to 1.1 million euros, while administrative expenses increased by
0.2 million, reaching 2.4 million euros. This increase is related
to investments in management and support functions of the
company. Over nine months, the operating expenses totaled
136.4 (2023 9M: 150.4) million euros, meaning the decrease in costs
was slightly greater than the decline in revenue.
Depreciation cost was 6.6% lower than last year,
amounting to 1.0 million euros due to the alignment and revaluation
of depreciation periods for fixed assets within the group. Over
nine months, depreciation expenses decreased by 7.9%, totaling 2.9
million euros. Since order volumes declined, the share of
depreciation expenses in operating expenses increased
slightly. The labour cost ratio to the group’s revenue
increased in the reporting quarter to 19.8% (2023 Q3: 16.5%) and to
19.9% over nine months (2023 9M: 18.6%). The decrease in labour
costs has been influenced by the significant reduction in the
number of employees in the Estonian, Finnish, and Lithuanian
production units.
The gross profit for the reporting quarter was
6,113 (2023 Q3: 7,378) thousand euros and the gross profit margin
was 14.8% (2023 Q3: 13.1%). 9 months’ gross profit was 19,121 (2023
9M: 19,372) thousand euros and the gross profit margin was 13.2%
(2023 9M: 12.2%). The margin growth was supported by more efficient
management of work processes and better utilization of production
capacity, as well as the optimization of overhead costs, including
the reduction in the number of employees. Profitability was also
significantly affected by the specifics of the projects, the shar
of products sold and target markets, as well as the overall global
economic environment.
Operating profit (EBIT) for nine months was 8,135 (2023 9M: 7,323)
thousand euros and net profit was 5,478 (2023 9M: 5,026) thousand
euros. Net profit per share was 0.30 (2023 9M: 0.27)
euros.
Core business and markets
Revenue from the production segment, the core
business decreased by 28.1% in the third quarter compared to the
previous year and by 8.6% over the nine-month comparison. The
production segment generated revenue of 38.5 (2023 Q3: 53.6)
million euros in the third quarter and 137.2 (2023 9M: 150.2)
million euros over nine months. Sales of electrical equipment
accounted for 93.4% and 94.8% of the group's revenue for the
quarter and for the nine months, respectively. The decline in
revenue was primarily due to a reduction in orders in the company’s
key markets, which is linked to decreased orders from distribution
networks and contract manufacturing works for the second half of
the year.
The Group’s largest target markets—Estonia,
Finland, Sweden, and Norway - accounted for 84,3% of the total
revenue in the third quarter. In the reporting quarter, the
group earned 6.4 (2023 Q3: 5.1) million euros from the Estonian
market, which is 24.5% more than the previous year. As a result,
the revenue over nine months also grew by 13.4%, reaching 17.7
(2023 9M: 15.6) million euros. The increase in sales in Estonia was
mainly driven by higher sales of compact substations to electricity
distribution network customers.
Revenue from the Finnish market decreased by
17.7%, reaching 16.9 million euros, compared to 20.5 million euros
in the same period last year. Over the nine months, the decline was
14.5%, resulting in revenue falling to 54.5 (2023 9M: 63.7) million
euros. The decline in revenue in Finland was due to lower demand
for compact substations, resulting from changes in utility price
control methods implemented at the beginning of 2024 and also by a
decrease in sales of electric vehicle charging stations and solar
energy solutions.
Revenue from the Norwegian market halved
compared to the third quarter of the previous year. In the
reporting quarter, revenue was 5.7 (2023 Q3: 12.6) million euros,
and over nine months, a total of 23.1 (2023 9M: 28.1) million
euros. The largest decline occurred in the sales of drive cabinets
and motor control centers to contractual customers in the maritime
sector.
Similar to other Scandinavian countries, the
group's revenue in the reporting quarter also declined on the
Swedish market, decreasing by 26.1% compared to the previous year.
The quarterly revenue was 5.7 (2023 Q3: 7.7) million euros, and
over nine months, it reached 21.2 (2023 9M: 23.3) million euros.
The main reason for the revenue decline was significant changes in
the business model, including the decision to discontinue the sale
of EPC projects, or turnkey solutions, and to focus on factory-made
products.
Investments
During nine months, Harju Elekter invested a
total of 2.8 (2023 9M: 5.0) million euros in non-current assets,
including 1.4 (2023 9M: 4.2) million euros in investment
properties, 0.7 (2023 9M: 0.6) million euros in property, plant,
and equipment, and 0.7 (2023 9M: 0.2) million euros in intangible
assets. The investments included large-scale renovation and
reconstruction work at the Keila industrial park, aimed at meeting
the needs of the long-term tenant, Prysmian Group Baltics.
Additionally, production technology equipment’s were acquired, and
production and process management systems were developed.
As of the reporting date, the value of the
Group’s long-term financial investments was 27.7 (31.12.23: 29.2)
million euros. In the second quarter, most of the listed securities
were sold. The fair value of the remaining securities slightly
increased in the reporting quarter but decreased by 66 thousand
euros over nine months of the reporting year
Share
The company's share price on the last trading
day of the reporting quarter on the Nasdaq Tallinn Stock Exchange
closed at 4.66 euros.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
|
|
|
|
Unaudited |
|
|
|
|
EUR '000 |
30.09.2024 |
31.12.2023 |
30.09.2023 |
|
ASSETS |
|
|
|
|
|
Current assets |
|
|
|
|
|
Cash and cash
equivalents |
1,967 |
1,381 |
596 |
|
Trade and
other receivables |
39,555 |
38,837 |
42,522 |
|
Prepayments |
905 |
1,071 |
1,818 |
|
Inventories |
22,743 |
36,834 |
40,183 |
|
Total
current assets |
65,170 |
78,123 |
85,119 |
|
Non-current assets |
|
|
|
|
Deferred
income tax assets |
724 |
731 |
994 |
|
Non-current
financial investments |
27,723 |
29,244 |
32,509 |
|
Investment
properties |
29,357 |
28,856 |
28,146 |
|
Property,
plant, and equipment |
32,685 |
34,067 |
33,590 |
|
Intangible
assets |
7,834 |
7,354 |
7,315 |
|
Total non-current assets |
98,323 |
100,252 |
102,554 |
|
TOTAL ASSETS |
163,493 |
178,375 |
187,673 |
|
LIABILITIES AND EQUITY |
|
|
|
|
Liabilities |
|
|
|
|
Borrowings |
9,638 |
19,387 |
19,839 |
|
Prepayments
from customers |
11,289 |
18,870 |
18,675 |
|
Trade and
other payables |
21,249 |
23,159 |
28,343 |
|
Tax
liabilities |
4,496 |
3,308 |
3,618 |
|
Current
provisions |
274 |
140 |
60 |
|
Total
current liabilities |
46,946 |
64,864 |
70,535 |
|
Borrowings |
23,282 |
23,481 |
23,743 |
|
Other
non-current liabilities |
32 |
32 |
0 |
|
Total
non-current liabilities |
23,314 |
23,513 |
23,743 |
|
TOTAL LIABILITIES |
70 260 |
88,377 |
94,278 |
|
Equity |
|
|
|
|
Share
capital |
11,655 |
11,655 |
11,655 |
|
Share
premium |
3,306 |
3,306 |
3,306 |
|
Reserves |
23,032 |
23,055 |
26,580 |
|
Retained
earnings |
55,240 |
51,982 |
51,854 |
|
Total equity |
93,233 |
89,998 |
93,395 |
|
TOTAL LIABILITIES AND EQUITY |
163,493 |
178,375 |
187,673 |
|
CONSOLIDATED STATEMENT OF PROFIT AND LOSS |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
EUR '000 |
Q3 |
Q3 |
9M |
9M |
|
|
|
2024 |
2023 |
2024 |
2023 |
|
|
Revenue |
41,172 |
56,247 |
144,749 |
158,277 |
|
|
Cost of sales |
-35,059 |
-48,869 |
-125,628 |
-138,905 |
|
|
Gross profit |
6,113 |
7,378 |
19,121 |
19,372 |
|
|
Distribution costs |
-1,118 |
-1,392 |
-3,642 |
-4,060 |
|
|
Administrative expenses |
-2,352 |
-2,164 |
-7,096 |
-7,455 |
|
|
Other income |
93 |
24 |
188 |
223 |
|
|
Other expenses |
-26 |
0 |
-436 |
-757 |
|
|
Operating profit |
2,710 |
3,846 |
8,135 |
7,323 |
|
|
Finance income |
6 |
3 |
110 |
71 |
|
|
Finance costs |
-691 |
-340 |
-1,823 |
-1,910 |
|
|
Profit before tax |
2,025 |
3,509 |
6,422 |
5,484 |
|
|
Income tax |
-374 |
-116 |
-944 |
-458 |
|
|
Profit for the period |
1,651 |
3,393 |
5,478 |
5,026 |
|
|
Earnings per share |
|
|
|
|
|
|
Basic earnings per share (euros) |
0.09 |
0.18 |
0.30 |
0.27 |
|
|
Diluted earnings per share (euros) |
0.09 |
0.18 |
0.30 |
0.27 |
|
|
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
EUR '000 |
Q3 |
Q3 |
9M |
9M |
|
|
2024 |
2023 |
2024 |
2023 |
|
Profit for the period |
1,651 |
3,393 |
5,478 |
5,026 |
|
Other
comprehensive income |
|
|
|
|
|
Items that
may be reclassified to profit or loss |
|
|
|
|
|
Impact of exchange rate changes of a foreign
subsidiaries |
-50 |
-49 |
11 |
74 |
|
Items that
will not be reclassified to profit or loss |
|
|
|
|
|
Gain on sales
of financial assets |
0 |
0 |
185 |
0 |
|
Net gain/loss (-) on revaluation of financial
assets |
6 |
-83 |
-66 |
8,782 |
|
Total
comprehensive income for the period |
-44 |
-132 |
130 |
8,856 |
|
Other comprehensive income |
1,607 |
3,261 |
5,608 |
13,882 |
|
|
|
|
|
|
|
|
|
Priit Treial
CFO and Member of the Management Board
+372 674 7400
priit.treial@harjuelekter.com
- HEG Interim Report Q3 2024
Harju Elekter As (LSE:0MDU)
Historical Stock Chart
Von Nov 2024 bis Dez 2024
Harju Elekter As (LSE:0MDU)
Historical Stock Chart
Von Dez 2023 bis Dez 2024