Positive inventory positioning for 2025 hurt by increased leverage
Q2 2024 consolidated results
22 October 2024
- Agria’s total consolidated revenues decreased 9.5% YoY in Q2 2024 to BGN 309 mln. That, however, includes the operational revenues, which decreased 9.2% to BGN 301 mln, and financial revenues, which decreased 31% to BGN 3mln.
- In the operational revenues account, the sales of goods and materials, which represent the sale of grains, marked a decline of 5.6% to BGN 260 mln. The sales of production, which is the oils produced from oilseed grains, marked a bigger change of 32.9% to BGN 38.6 mln. These two revenue streams represent over 99.1% of the sales revenue, the rest of which is sales of services. Additionally, the government subsidies increased nearly 47% to BGN 5 mln.
- Profitability was negatively impacted by the market dynamics. EBIT and EBITDA had dropped by 7% and 11% respectively. EBIT was BGN 5 mln and EBITDA BGN 13.1 mln. The main accounts in OPEX marked proportionate decreases. COGS, representing 73% of OPEX, decreased 7% to BGN 219.6 mln.
- Operating Revenues and Operating Expenses dropped practically by the same pace – 9.25% for Revenues and 9.28% for OPEX. This lead to a smaller drop in EBIT by 7% to BGN 5mln, but due to the greater difference in the amortization account, EBITDA dropped 11% to BGN 13.1mln.
- Net Profit went into negative territory to become a loss of BGN 4.2mln due to the larger financial expenses associates with the greater leverage from bank loans that they took over the year.
- As mentioned in our annual review, they continued the trend of leveraging. Long term bank debt marked a massive increase of 83% to reach BGN 81mln by the end of 2023. For the 6 months of 2024 the trend continued albeit at a slower pace – they increased 26.8% to reach BGN 81.2mln. Similarly, short term bank loans increased 74% by end of 2023 and another 10% to reach over BGN 224mln at the end of Q2 2024.
- The increased leverage added additional BGN 38.3mln of both long and short term debt (BGN 17.5mln long term and BGN 20.8mln short term), which affected the financial expenses leading to the financial loss for the period. The financial expenses were not affected by the leasing liabilities as they dropped marginally to BGN 22.5mln.
- Trade liabilities marked an increase of 13% for the 6 months of 2024 (the company did not provide breakdown of current liabilities in its Q2 2023 report). While the factoring liabilities in that went from BGN 7mln to zero and the current portion of long term bank debt marked a slight decrease from BGN 14.2mln to BGN 13.3mln, the increase was due to the rise of Liabilities to suppliers, which more than tripled to BGN 20.8mln.
- Sales marked a decline of 9.9% YoY to reach BGN 301mln. While this result seems negative, considering the macroeconomic environment is important. For the 1 year period the prices of their main goods marked significant drops. Wheat prices declined 11.97%, barley declined 22.50%, corn declined 14.96% and sunflower seeds declined 15.57%. This allows us to conclude that Agria managed to sell greater quantities, but the macro environment was responsible for the decreased value of the sales.
- Similarly, the value of inventory is to be reviewed in a similar matter. It dropped 1.3% to BGN 147.4mln. In that, materials dropped 5.7% to BGN 86.5mln. The dynamics in it are multidirectional. There was a major sell-off of the major account of sunflower seeds (decreasing 60% to BGN 25mln), but the increase in the other (oil, wheat and barley) compensated nearly all of the BGN 38mln drop.
- Alternatively, the production in progress account increased over 29% to reach BGN 30mln. Production also increased from BGN 4.9mln to BGN 10.2mln.
- These steps indicate that the company is considering a future increase in the prices of its products and they are trying to position themselves favorably for such development. Needless to say, increased prices and increased volumes, as demonstrated currently, will lead to a very positive result in 2025.
Ivaylo Valchev
Equity Analyst
Tel.: +359 2 937 9862
e-mail: valchev@sis.bg
Svetozar Abrashev
Senior Managing Partner
Tel.: +359 2 937 9869
e-mail: abrashev@sis.bg
Sofia International Securities
Sofia 1000,
140 G. S. Rakovski Str.
Tel.: + 359 2 937 98 65
e-mail: info@sis.bg
Disclaimers and Required Disclosures
Sofia International Securities AD is a member of Bulgarian Stock Exchange (BSE) and the Central Depository of Bulgaria. The company provides brokerage, investment banking, equity research, portfolio management and other services. Sofia International Securities AD is regulated by the Financial Supervision Commission of Bulgaria.
Analyst Certification
The individuals responsible for the preparation of this report certify that: (1) all of the views and opinions expressed in this report are their own and reflect their personal views about the issuer(s) and the securities subject of this report, and (2) no part of any analyst’s compensation was, is, or will be directly or indirectly related to the specific views or recommendations expressed by them in this report.
Regulatory Restrictions
Sofia International Securities is not registered as a broker or dealer with the Securities and Exchange Commission or NASD in the United States of America and the information may be distributed in the US only to individuals who by acceptance hereof confirm that they represent “major institutional investors” as defined in Regulation 15a-16 of the Securities Exchange Act of 1934. Notwithstanding this, no publication of Sofia International Securities AD shall be construed as an offer (or solicitation of an offer) in any jurisdiction in which such offer or solicitation would be illegal.
Financial Interest
Sofia International Securities may or may not own shares of the company that is subject of this document. The individuals who are responsible for the preparation of this report may or may not own shares of the company that is subject of the report. Sofia International Securities is not a market maker in the securities that are subject of this document. In the past, Sofia International Securities might have provided corporate services to the company that is subject of this presentation and may seek to provide such and other services in the future. As of the date of this document Sofia International Services provides brokerage services to the company subject of this document.
Equity Valuation and Risks
The value estimate(s) stated in this report is (are) valid only in light of the valuation methods used to derive this estimation. The use of other or more comprehensive approaches could result in other estimates of value that could diverge substantially from the results presented herein. With regard to the above, when making our conclusions about the intrinsic value of the Company’s share capital, we have not considered or evaluated any possible tax, legal or other effects that might arise from engaging in transaction(s) with the shares of the company. The document should not be regarded by recipients as a substitute for the exercise of their own independent judgment and they should seek and obtain independent investment advice is necessary. Any facts and/or information stated in this document are subject to change without notice and Sofia International Securities is not under any obligation to update or keep current the information contained herein. Any opinions expressed herein are only correct as of the stated date. Past performance is not indicative of future results. Foreign currency rates of exchange may adversely affect the value, price or income of any security.
General
The report is prepared solely for informational purposes and is not to be construed as a solicitation, recommendation, investment advice or an offer to buy or sell any securities or related financial instruments. The securities described herein may not be eligible for sale in all jurisdictions or to certain categories of investors. The document is based on information obtained from sources believed to be reliable but Sofia International Securities do not warrant its accuracy, nor that it is a complete summary of the securities, markets or developments referred to in the report. This report does not intend to provide assurance on the value of the company’s shares or on the achievability of the projections, statements and assumptions used by us. Actual results achieved in future periods might differ substantially from the projected ones because events and circumstances frequently do not occur as expected. Sofia International Securities accepts no liability whatsoever for any loss or damage of any kind arising out of the use of all or any part of this report. Additional information will be made available upon request.