Rosinter Reports 2010 Financial Results
OREANDA-NEWS. April 22, 2011. OJSC Rosinter Restaurants Holding (Rosinter), the leading casual dining restaurants chain in
2010 HIGHLIGHTS
Consolidated net revenue increased by 16.9% to RUB 9,746 mln in 2010 as compared to RUB 8,340 mln in 2009
Gross profit increased by 12.6% and amounted to RUB 2,341 mln, for a gross margin of 24.0%
Operating profit amounted to RUB 635 mln, for an operating margin of 6.5% as compared to 4.0% in 2009
EBITDA[1] amounted to RUB 1,038 mln, for an EBITDA margin of 10.7% as compared to 8.9% in 2009
Net profit amounted to RUB 258 mln, for a net profit margin of 2.6% as compared to net losses in 2009
Gross debt decreased by 38.1% to RUB 1,361 mln and its long-term component increased to 79.7% as at December 31, 2010 from 46.9% as at December 31, 2009
Net debt decreased by 45.1% to RUB 1,145 mln, leading to a Net debt/EBITDA of 1.1x as at December 31,
Sergey Beshev, President and CEO, commented:
"In 2010 Rosinter has shown improvements in many areas. We demonstrated solid sales growth, improved operating efficiency, delivered positive bottom-line results, implemented several strategic organizational projects and expanded our restaurant network. This was a year of recovery when we concentrated on creating good platform for future development and providing high quality operations. This recovery was unevenly distributed between regions because we still did not act in fully post-crisis environment.
Throughout the year our sales were steadily growing driven by recovery in like-for-like revenues and the increasing contribution of restaurants opened since the second half of 2008. It is important to note that the growth of sales in comparable stores was driven predominantly by the increasing guests flow. Last year reconfirmed our leading market position and high guest loyalty and this allowed us not only to
recover part of 2009's sales decline, but also to increase our market share both in
Sales recovery and improvements in operating efficiency allowed us to reach positive bottom-line results. Net profit for 2010 amounted to 258 million rubles and EBITDA amounted to 1,038 million rubles for a margin of 10.7%. In 2010 our operating profit margin increased to 6.5% which was positively contributed by the dynamics of SG&A expenses. Last year we optimized internal processes and implemented new organization structure that better fits the needs of revitalized development and also is more cost-efficient. At the same time, we were running the process of realigning our legal structure. We reduced the number of legal entities and this brought positive influence on the effective tax rate and transactional costs.
2010 was a turnaround year in terms of corporate development. Starting second half of 2010, following a successful SPO, we increased the pace of new openings and built a pipeline for future rollout. Our new corporate development process delivered good results with 16 gross new restaurants opening. We widened our presence in transportation hubs by expanding our corporate network in Sheremetevo airport Terminal D and opening two new restaurants in Borispol airport,
In 2010 we ran a very strict new sites section process which targeted only prime locations with high expected profitability, while simultaneously optimizing our corporate portfolio by a timely exit from non- core and low-performing locations. Although the restaurant portfolio optimization process had some negative impact in overall store-count, it made a positive impact on shareholders' value given its effects on the company's consolidated financial results.
In addition during last year we expanded our franchise chain by 18 restaurants and reconfirmed the high degree of franchise partners' confidence and satisfaction with our business model. By year end, the total number of franchise stores reached 113 which constitutes over 30% of the network.
In 2010, we successfully completed our secondary public offering of shares and attracted additional capital. Our shareholders gave yet another confirmation of the continuing confidence in our company. The funds received during the SPO were generally used to reduce and restructure our debt.
Last year brought to Rosinter and its trade marks new acknowledgements. The company was granted with the East Capital award for the highest growth of sales, assets and profits in 2009-2010, Rosinter received national "Golden Brand" award for successful development of franchising, and also we were granted with the "Best treasury and cash-management" award from the "Finance Director" magazine. Our brand "Planet Sushi" has received national "Golden Mark" award, and our T.G.I. Friday's restaurants were honored for the highest growth of guest evaluation (GEM) in
In 2010 we initiated the process of revitalizing our core brands "IL Patio" and "Planet Sushi" which we plan to complete in autumn 2011. We think that this will not only allow us to refresh the interior of our restaurants, but also will bring greater value for same money for our guests.
Going forward we see that the sales recovery trends continue and so far in 2011 we see our guest flow increasing. In 2011 we are acting in tight environment and our operating performance will be influenced by external factors, including new social tax rates, wages inflation and food inflation, but we stay cautiously optimistic about full year results. This year our efforts will be focused on providing even better guest experience and further optimization of operating processes. We will continue our strategy of selecting top-quality locations for corporate development while keeping up our high pace of franchise expansion with wide geographical coverage.
In 2011 Rosinter celebrates its 20th anniversary and I would like to thank all our team, shareholders and partners for the continuing confidence in us which has played an important role in the success of our business in the past and going forward. "
Income Statement Summary | |||||
(RUB thousand) |
FY 2010 |
|
FY 2009 |
|
% change Y-o-Y |
Net revenue |
9 745 948 |
100,0% |
8 340 096 |
100,0% |
16,9% |
Incl. Revenue from restaurants and canteens |
9 202 826 |
94,4% |
7 853 748 |
94,2% |
17,2% |
Incl. Revenue from franchising |
270 597 |
2,8% |
190 691 |
2,3% |
41,9% |
Cost of Sales |
7 405 429 |
76,0% |
6 260 840 |
75,1% |
18,3% |
Incl. Food and beverages |
2 310 676 |
23,7% |
1 919 446 |
23,0% |
20,4% |
Incl. Payroll and related taxes |
2 019 813 |
20,7% |
1 707 755 |
20,5% |
18,3% |
Incl. Materials |
156 555 |
1,6% |
118 451 |
1,4% |
32,2% |
Incl. Maintenance and repair services |
144 161 |
1,5% |
103 392 |
1,2% |
39,4% |
Gross profit |
2 340 519 |
24,0% |
2 079 256 |
24,9% |
12,6% |
SG&A expenses |
1 530 404 |
15,7% |
1 475 540 |
17,7% |
3,7% |
Start-up expenses for new restaurants |
51 933 |
0,5% |
69 622 |
0,8% |
-25,4% |
Operating profit |
634 977 |
6,5% |
335 334 |
4,0% |
89,4% |
Financial expenses, net |
(233 079) |
-2,4% |
(333 845) |
-4,0% |
-30,2% |
Foreign exchange losses, net |
(19 130) |
-0,2% |
(60 077) |
-0,7% |
-68,2% |
Share of losses of JV and associates |
(21 873) |
-0,2% |
(17 059) |
-0,2% |
28,2% |
Profit/(Loss) before tax |
360 895 |
3,7% |
(75 647) |
-0,9% |
n/a |
Income tax |
(103 355) |
-1,1% |
(202 631) |
-2,4% |
-49,0% |
Net profit/(loss) |
257 540 |
2,6% |
(278 278) |
-3,3% |
n/a |
Operating profit Depreciation and amortization |
634 977 403 476 |
6,5% 4,1% |
335 334 403 014 |
4,0% 4,8% |
89,4% 0,1% |
EBITDA |
1 038 453 |
10,7% |
738 348 |
8,9% |
40,6% |
In 2010 consolidated net revenue of the Company increased by 16.9% to RUB 9,745.9 mln which was primarily due to a 17.2% increase of sales of restaurants and canteens positively contributed by a 6.9% SSSG and growing contribution of outlets opened since second half of 2008. Expansion of franchise network, which grew by almost 20% to 113 outlets as of end-2010, and positive sales trends of franchise restaurants resulted in increase of revenue from franchising by 41.9% to RUB 270.6 mln.
Gross profit margin decreased to 24.0% in 2010 from 24.9% in 2009 mainly as a result of increased food and beverage cost margin, payroll expenses, materials, and maintenance and repair due to our continued strategy to keep up with high quality standards.
Selling, general and administrative expenses in 2010 increased by only 3.7% to RUB 1,530 mln as a result of internal optimization initiatives implemented last year. As percentage of revenue SG&A expenses decreased to 15.7% in 2010 from 17.7% in 2009, driven mainly by relative improvement in payroll and rent expenses.
Start-up expenses for new restaurants decreased by 25.4% driven by the number of corporate openings in each period, 16 casual dining restaurants in 2010 and 21 outlets in 2009.
Operating profit margin increased to 6.5% in 2010 from 4.0% in 2009 as a result of relative decrease of selling, general and administrative expenses, and reduction of losses related to impairment of assets.
Lower debt and average interest rate reduction resulted in decrease of financial expenses by 30.2%.
Foreign exchange losses decreased by 68.2% following stabilization of the USD /RUB rate in 2010.
Effective tax rate for the period reduced to 28.6% as a result of our ongoing legal restructuring project.
Better operating profit margin resulted in EBITDA margin increase to 10.7% in 2010 from 8.9% in 2009.
Cash Flow Performance | |||
(RUB thousand) |
FY 2010 |
FY 2009 |
% change Y-o-Y |
Net cash flow from operating activities |
295 205 |
822 679 |
-64,1% |
Incl. Cash flow before changes in operating assets and liabilities |
818 154 |
515 285 |
58,8% |
Incl. Change in operating assets and liabilities |
(522 949) |
307 394 |
n/a |
Net cash flow used in investing activities |
(389 933) |
(525 366) |
-25,8% |
Net cash flow from/(used in) financing activities |
206 407 |
(355 624) |
n/a |
Effect of exchange rate changes on cash & cash equivalents |
(8 412) |
(2 779) |
202,7% |
Net increase/(decrease) in cash & cash equivalents |
103 267 |
(61 090) |
n/a |
Cash & cash equivalents at beginning of the period Cash & cash equivalents at end of the period |
113 243 216 510 |
174 333 113 243 |
-35,0% 91,2% |
Better operating performance resulted in increased of cash flow from operating activities before changes in operating assets and liabilities by 58.8% in 2010 as compared to 2009. Changes in operating assets and liabilities were driven by rebalancing of the working capital through repayment of accounts payable to suppliers, increase of advances related to the rent in new corporate locations and some increase of accounts receivable driven by the widening of franchise operations. Total net cash flow from operating activities amounted to RUB 295.2 mln.
Net cash used in investing activities amounted to RUB 389.9 mln. It was mainly contributed by the dynamics of investments in new corporate restaurants.
Net cash from financing activities amounted to RUB 206.4 mln in 2010 as compared to RUB 355.6 mln used in financing activities in 2009. During 2010 the Company received RUB 1,280.4 mln as proceeds from issue of shares and used RUB 125.3 mln for purchase of treasury shares as part of Share Appreciation Rights Program (SARP) for its management. Net repayment of bank loans amounted to RUB 824.9 mln in 2010 as compared to RUB 275.7 mln in 2009.
Debt and Liquidity | |||||
(RUB thousand) |
31 Dec 2010 |
31 Dec 2009 |
% change | ||
Total Gross debt |
1 361 495 |
100,0% |
2 200 143 |
100,0% |
-38,1% |
Short-term debt Long-term debt |
275 786 1 085 709 |
20,3% 79,7% |
1 168 919 1 031 224 |
53,1% 46,9% |
|
Net debt |
1 144 985 |
|
2 086 900 |
|
-45,1% |
| |||||
Net debt/EBITDA |
1,10 x |
|
2,97 x |
|
|
Total gross debt of the Group decreased by 38.1% and Net debt decreased by 45.1% by December 31, 2010 as compared to December 31, 2009. The maturity profile of our debt portfolio substantially improved with the long-term component increasing to 79.7% from 46.9%. Net debt/EBITDA ratio reduced to 1.1x as of December 31, 2010 from 2.97x as of December 31, 2009.
Комментарии