PannErgy Nyrt

PannErgy Nyrt

BBUD:PANNERGY
2,780.00
HUF
-30.00
(-1.07%)
-8.84EPS
6.66BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
70.12
125.29
149.17
254.07
265.81
254.13
316.18
351.21
392.72
447.73
632.07
539.7
652.51
193.4
Basic EPS, GAAP
-45.25
-29.59
4.28
-8.47
27.6
23.55
40.77
13.99
54.71
82.09
112.19
93.16
127.33
-6.35
Free Cash Flow per Basic Share
-137.22
-156.55
-496.35
-30.54
82.9
36.85
25.84
-13.28
96.73
9.59
226.2
-30.43
184.01
-451.96
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
15.43
18.42
- -
- -
- -
- -
Book Value per Share
520.11
490.52
496.95
488.34
509.07
534.51
569.99
577.95
608.68
660.1
749.09
833.03
765.72
481.73
Tangible Book Value per Share
441.38
415.3
435.11
438.28
433.9
411.39
433.57
325.47
458.77
509.58
596.17
693.26
641.35
421.7
Basic Weighted Avg Shares
18
18
18
18
18
18
18
17
16
16
15
15
13
18
Sales/Revenue/Turnover
1,280
2,290
2,726
4,529
4,699
4,679
5,648
5,923
6,439
7,145
9,668
8,140
8,748
3,529
Operating Margin (%)
-45.56
-13.17
-9.08
11.48
13.53
13.62
19.28
18.13
18.22
20.41
21.34
21.07
20.98
-5.23
Depreciation Expense
447
635
1,241
1,196
1,300
1,317
1,468
1,616
1,594
1,716
1,845
2,078
2,263
1,460
Net Income, GAAP
-826
-541
78
-151
488
434
728
236
897
1,310
1,716
1,405
1,707
-116
Effective Tax Rate (%)
- -
- -
84.42
- -
19.34
17.24
5.99
9.54
6.95
7.49
6.59
5.51
1.04
- -
Profit Margin (%)
-64.53
-23.61
2.87
-3.33
10.38
9.27
12.9
3.98
13.93
18.33
17.75
17.26
19.51
-3.28
Working Capital
-11
-949
854
90
457
-657
-1,055
553
751
508
1,068
168
-930
1,388
LT Debt
2,598
3,887
9,143
8,858
8,795
8,253
7,879
10,453
10,000
9,086
8,163
8,561
7,548
9,338
Total Equity
9,777
9,259
9,332
8,889
9,024
9,867
10,214
9,747
9,980
10,534
11,458
12,564
11,729
9,099
Return on Invested Capital (%)
- -
- -
0.35
- -
3.89
3.83
5.57
4.61
5.5
7.94
8.87
7.71
8.06
- -
Return on Capital (%)
- -
- -
0.94
- -
3.68
3.36
4.88
2.36
5.45
7.3
9.71
8.04
9.45
- -
Return on Common Equity (%)
-8.42
-5.85
0.87
-1.7
5.51
4.6
7.27
2.37
9.09
12.77
15.61
11.7
14.05
-1.31

Capital Structure

HUF

•

in mil. unless spec.
Dec'15
Mar'16
Jun'16
ST Debt
785
849
963
LT Borrowings
9,034
- -
- -
LT Finance Leases
109
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
18
18
18
Market Capitalization
6,544
6,398
6,664

Working Capital

HUF

•

in mil. unless spec.
Dec'15
Mar'16
Jun'16
Total Current Assets
4,313
3,872
3,842
Cash, Cash Equivalents & STI
1,033
1,689
2,425
Accounts Receivable, Net
1,029
1,645
890
Inventories
312
305
318
Total Current Liabilities
3,459
2,832
2,454
Payables & Accruals
- -
- -
- -
ST Debt
785
849
963
Deferred Revenue
- -
- -
- -

Growth Rates

HUF

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
2.48%
3.94%
-6.65%
Free Cash Flow
-18.52%
102.46%
-637.47%
Net Income, GAAP
-36.65%
72.1%
21.49%
Sales/Revenue/Turnover
14.17%
9.33%
7.47%
Total Cash Common Dividend
- -
- -
- -

Semi-annual Revenue

HUF

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
9,668
2024
- -
- -
8,140
2025
- -
- -
8,748

Semi-annual Earnings Per Share

HUF

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
112.19
2024
- -
- -
93.16
2025
- -
- -
127.33

Semi-annual Dividends Per Share

HUF

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
- -
2024
- -
- -
- -
2025
- -
- -
- -

Company Description

CEO
István Jaksa
Full Time Employees
13
Sector
Utilities
Industry
Alternative power generation
Address
Budapest Hungary
IPO Date
Jun 13, 1994
Business
PannErgy Nyrt. is a Hungary-based renewable energy company focused on the exploration, production, and distribution of geothermal heat and renewable thermal energy. The company operates geothermal heat production systems and energy infrastructure across Hungary, serving municipal district heating networks and large industrial facilities. Founded in 1922 as Pannonplast and restructured under its current name in 2007 following a strategic shift to renewable energy, PannErgy is headquartered in Budapest, Hungary, and is listed on the Budapest Stock Exchange under the ticker PANNERGY. The company operates through distinct business segments dedicated to geothermal energy production, energy management, and asset utilization. Its core product and service offerings comprise: geothermal thermal energy production and supply for municipal district heating grids; high-capacity geothermal heat delivery for industrial processes and space heating; design, drilling, construction, and operation of deep geothermal extraction wells and closed-loop reinjection systems; geothermal fluid heat-exchange and distribution infrastructure management; auxiliary electricity generation and cogeneration from associated geothermal methane gas; and technical facility operation and energy asset management services. PannErgy delivers its thermal energy solutions primarily to municipal public utilities such as Gyor-Szol Zrt. in Gyor and Miskolci Hoszolgaltato Kft. (MIHO) in Miskolc, as well as multinational industrial manufacturing facilities, including Audi Hungaria Zrt. The company conducts its project developments and regional operations through specialized subsidiaries, including Arrabona Koncesszios Kft. and DD Energy Kft. in the Gyor region; Miskolci Geotermia Kft. and Kuala Kft. in Miskolc; Szentlorinci Geotermia Kft. in Szentlorinc; Berekfurdo Energia Kft. in Berekfurdo; and PannErgy Geotermikus Eromuvek Zrt. In recent developments, PannErgy has adapted its operational and commercial framework to a regulated two-element heat pricing tariff structure, implemented to mitigate volume fluctuations caused by seasonal temperature anomalies and stabilize recurring operating cash flows. The company has continuously optimized its primary heat generation facilities at the Gyor and Miskolc geothermal projects to maximize thermal output, enhance reinjection efficiencies, and deepen industrial heat integration with long-term commercial partners like Audi Hungaria. On the corporate and capital allocation front, PannErgy has executed ongoing treasury share repurchase programs, completed capital reduction measures through share cancellations, and instituted multi-tranche dividend distribution frameworks for shareholders. Additionally, following the regulatory revocation of its Budapest exploration concession permit due to scheduling milestones, PannErgy has shifted its exploration and capital deployment focus toward the technical optimization, capacity enhancement, and infrastructure efficiency of its existing core production assets across Hungary.