Tallinna Vesi’s fourth-quarter sales were €17.67 million
AS Tallinna Vesi’s sales amounted to €17.67 million in
the fourth quarter of 2024, growing due to an increase in
consumption volumes and the impact of a price change in the second
half of the year.
Sales increased by 13.8% compared to the fourth quarter of 2023.
Sales from water services provided to business customers in the
fourth quarter of 2024 in the main service area of Tallinna Vesi
were €4.3 million, which is 7.3% less than the year before. Sales
from water services provided to private customers increased by
19.3% in the fourth quarter compared to the same period of the
previous year, totalling €7.39 million. These trends in sales are
linked to the obligation imposed by law to synchronize the price of
the service for private and business customers.
The company’s operating profit for the fourth quarter was €5.27
million. Operating profit increased by 1.22 million euros compared
to the year before. The operating profit for 2024 was €18.98
million, an increase of €1.63 million compared to the previous
year. The main drivers were the implementation of investments, the
reduction in the cost of purchased energy and the start of energy
production from wastewater.
According to Aleksandr Timofejev, CEO of
Tallinna Vesi, the positive effects of commissioning the combined
heat and power (CHP) plant are already apparent. “By producing heat
and electricity from biogas at the CHP plant, we have been able to
meet over 15% of our total energy needs with energy produced by
ourselves, which has increased the sustainability of our
operations,” said Timofejev. With the new investments, the company
is moving towards an increasingly sustainable operating model and
is reducing its impact on the environment, he added.
The company’s net profit in the fourth quarter of 2024 was €4.2
million, which is €1.2 million more than in the same period of the
previous year. The Group’s profit before tax for the twelve months
of the year was 14.78 million euros, an increase of 4% or 0.57
million euros, compared to the same period last year. Net profit
for the twelve months was €13.28 million, an increase of 3.4% or
€0.44 million compared to 2023.
The Group’s net financial expenses were 1.00 million euros in
the fourth quarter, which is 0.22 million euros more than in the
same period last year. The increase in financial costs was due to
higher interest costs.
The quality of tap water was excellent throughout
2024, meeting 99.6% of all quality requirements. The
compliance in the fourth quarter was 99.5%. “We work hard every day
to provide our customers and consumers with the highest quality tap
water. Throughout the year, we continued to make significant
investments in the water network and cleaned more than 140
kilometres of water pipes using ice-pigging technology,” said
Timofejev.
In the fourth quarter of 2024, Tallinna Vesi continued to
explain to the public how the vital water services work and to
promote the benefits of drinking tap water. The company
participated in the Impact Day sustainability festival and opened
the doors of its water treatment plant to the public during the
Open House Tallinn architecture weekend.
The effluent treated at the Paljassaare Wastewater
Treatment Plant met all requirements during the twelve months of
2024. The good quality of the treated effluent is
demonstrated by pollutant levels well below the limits set by law.
During 2024, we took out more than 730 tonnes of debris, 200 tonnes
of grit, 1800 tonnes of nitrogen and 240 tonnes of phosphorus from
wastewater.
The water loss rate in the distribution network remained at a
low level of 12.67% in the fourth quarter of the year, although it
was higher than the year before (11.35%). In the twelve months of
2024, the water loss rate was 13.67%, compared to 12.93% in the
previous year. To keep water losses low, the company is carrying
out continuous online monitoring of the distribution network and is
continuing with its planned water network rehabilitation
programme.
By the end of the fourth quarter of 2024, Tallinna Vesi
had rehabilitated more than 45 kilometres of network, 18 km of
which was done using no-dig methods.
In 2024, major works were carried out in all the largest
districts of the city. In Lasnamäe, one of the main water pipelines
in Tondiloo Park was replaced. In Mustamäe and Õismäe, the
pipelines supplying booster pumping stations in Tondi and Siili
streets were reconstructed. In the city centre, water pipelines
were rehabilitated in Järvevana Road and Masina, Lastekodu,
Liivalaia and Suur-Ameerika streets. Extensive works were also
carried out in Põhja-Tallinn, covering Paljassaare Road, Kopli and
Paavli streets, Putukaväil, Kolde Avenue and Ehte Street.
Particular attention has been paid to the construction of
separate sewer systems, which will allow stormwater to be
discharged directly into the sea, rather than to the wastewater
treatment plant.
In 2024, investment projects continued at the treatment plants,
such as the renovation of the clarifiers at the Ülemiste Water
Treatment Plant and the preparation of two major projects, one to
upgrade and reconstruct the ozone production used in water
treatment and the other to replace the sedimentation technology
currently used in the clarifiers with flotation technology. These
projects aim to reduce the energy consumption and increase the
reliability of the treatment plant and to increase its production
capacity.
One of the major projects at the Paljassaare
Wastewater Treatment Plant was the reconstruction of the digesters,
which was completed in 2024.
At the end of 2024, the subsidiary Watercom
invested in equipment that allows the company to rehabilitate
pipelines using a no-dig method, i.e. without digging a trench. The
plan is to launch that service in 2025.
By the end of the fourth quarter of 2024, Tallinna Vesi
had installed smart water meters for over 60% of its
customers. The company plans to replace the water meters
of all customers in its service area with smart meters by the end
of 2026 at the latest. The new meters provide information on water
consumption, allowing us to detect leaks in customer pipes as early
as possible. This helps to protect the environment and minimises
the potential damage to property caused by water accidents.
In 2024, Tallinna Vesi invested approximately €50 million in its
fixed assets. This was €15 million more than in the year before.
These investments will ensure the continuity of water services in
our service area and improve the quality of the services we
provide. The value of fixed assets totals €298.3 million.
Tallinna Vesi aims to continue investments to
future-proof its infrastructure and ensure the continuity of the
vital services it provides at prices consumers can
afford.
The total investments planned for 2025 amount up to €61 million.
Major investments include improvements to the treatment process and
the start of construction of new ozone technology at the water
treatment plant. In the wastewater treatment, investments include
the reconstruction of mechanical screens and the continued
reconstruction of secondary clarifiers. In 2025, the company plans
to build and rehabilitate 45 kilometres of its network.
AS Tallinna Vesi is the largest water utility in Estonia,
providing services to nearly 25,000 private and business customers
and nearly 500,000 end consumers in Tallinn and its surrounding
municipalities. Tallinna Vesi is listed on the main list of the
Nasdaq Tallinn Stock Exchange. The largest shareholdings in the
company are held by the City of Tallinn (55.06%) and the energy
group Utilitas (20.36%). 24.58% of the company’s shares are freely
floating on the Nasdaq Tallinn Stock Exchange.
MAIN FINANCIAL INDICATORS
€ million
except key ratios
|
4th
quarter |
2024/2023
|
12
months |
Variance 2024/2023
|
2024 |
2023 |
2022 |
2024 |
2023 |
2022 |
Sales |
17.67 |
15.52 |
16.03 |
13.8% |
64.38 |
61.14 |
54.56 |
5.3% |
Gross profit |
7.38 |
5.91 |
4.52 |
24.8% |
26.67 |
24.07 |
16.90 |
10.8% |
Gross profit margin % |
41.74 |
38.07 |
28.21 |
9.6% |
41.43 |
39.36 |
30.97 |
5.3% |
Operating profit before
depreciation and amortisation |
7.52 |
6.17 |
4.65 |
21.8% |
27.51 |
25.40 |
18.14 |
8.3% |
Operating profit before
depreciation and amortisation margin % |
42.54 |
39.78 |
29.00 |
7.0% |
42.73 |
41.55 |
33.24 |
2.8% |
Operating profit |
5.27 |
4.05 |
2.80 |
30.0% |
18.98 |
17.35 |
11.32 |
9.4% |
Operating profit - main business |
4.76 |
3.55 |
2.50 |
34.3% |
17.88 |
15.99 |
10.31 |
11.8% |
Operating profit margin % |
29.82 |
26.12 |
17.45 |
14.2% |
29.49 |
28.38 |
20.75 |
3.9% |
Profit before taxes |
4.27 |
3.07 |
2.44 |
38.9% |
14.78 |
14.21 |
10.65 |
4.0% |
Profit before taxes margin
% |
24.14 |
19.79 |
15.22 |
22.0% |
22.96 |
23.23 |
19.51 |
-1.2% |
Net profit |
4.15 |
2.98 |
2.36 |
39.4% |
13.28 |
12.84 |
8.41 |
3.4% |
Net profit margin % |
23.49 |
19.18 |
14.70 |
22.5% |
20.63 |
21.01 |
15.41 |
-1.8% |
ROA % |
1.34 |
1.08 |
0.94 |
24.1% |
4.46 |
4.80 |
3.30 |
-0.34 |
Debt to total capital employed
% |
61.71 |
58.47 |
56.26 |
5.5% |
61.71 |
58.47 |
56.26 |
3.24 |
ROE % |
3.51 |
2.58 |
2.15 |
36.5% |
11.20 |
11.27 |
7.43 |
-0.07 |
Current ratio |
0.76 |
1.30 |
1.24 |
-41.5% |
0.76 |
1.30 |
1.24 |
-0.54 |
Quick ratio |
0.70 |
1.24 |
1.17 |
-43.5% |
0.70 |
1.24 |
1.17 |
-0.54 |
Investments into fixed
assets |
16.11 |
12.09 |
9.47 |
33.3% |
49.53 |
34.93 |
25.13 |
14.60 |
Payout
ratio % |
- |
79.41 |
78.52 |
|
- |
79.41 |
78.52 |
|
Gross profit margin – Gross profit / Net sales
Operating profit margin – Operating profit / Net sales
Operating profit before depreciation and amortisation –
Operating profit + depreciation and amortisation
Operating profit before depreciation and amortisation margin –
Operating profit before depreciation and amortisation / Net
sales
Net profit margin – Net profit / Net sales
ROA – Net profit / Average Total assets for the period
Debt to Total capital employed – Total liabilities / Total
capital employed
ROE – Net profit / Average Total equity for the period
Current ratio – Current assets / Current liabilities
Quick ratio – (Current assets – Stocks) / Current
liabilities
Payout ratio – Total Dividends per annum/ Total Net Income per
annum
Main business – Water services related activities, excl.
connections profit and government grants, construction services,
doubtful receivables
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
€ thousand |
|
|
|
|
|
|
ASSETS |
|
|
|
Note |
as of 31 December 2024 |
as of 31 December
2023 |
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
Cash and cash
equivalents |
|
|
3 |
3,589 |
14,736 |
|
|
Trade receivables,
accrued income and prepaid expenses |
|
|
10,746 |
8,608 |
|
|
Inventories |
|
|
|
|
1,180 |
1,137 |
|
TOTAL
CURRENT ASSETS |
|
|
|
15,515 |
24,481 |
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT ASSETS |
|
|
|
|
|
|
|
Property, plant,
and equipment |
|
|
4 |
296,264 |
256,108 |
|
|
Intangible
assets |
|
|
|
5 |
2,062 |
1,293 |
|
TOTAL NON-CURRENT ASSETS |
|
|
|
298,326 |
257,401 |
|
TOTAL
ASSETS |
|
|
|
|
313,841 |
281,882 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
Current portion of
long-term lease liabilities |
|
|
|
875 |
697 |
|
|
Current portion of
long-term loans |
|
|
|
3,441 |
3,594 |
|
|
Trade and other
payables |
|
|
|
13,581 |
10,886 |
|
|
Prepayments |
|
|
|
|
2,646 |
3,604 |
|
TOTAL
CURRENT LIABILITIES |
|
|
|
20,543 |
18,781 |
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
|
Deferred income
from connection fees |
|
|
|
50,106 |
44,653 |
|
|
Leases |
|
|
|
|
2,178 |
1,892 |
|
|
Loans |
|
|
|
|
114,241 |
92,835 |
|
|
Provision for
possible third-party claims |
|
|
6 |
6,018 |
6,018 |
|
|
Deferred tax
liability |
|
|
|
|
494 |
505 |
|
|
Other
payables |
|
|
|
|
108 |
128 |
|
TOTAL NON-CURRENT LIABILITIES |
|
|
|
173,145 |
146,031 |
|
TOTAL
LIABILITIES |
|
|
|
|
193,688 |
164,812 |
|
|
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
|
|
Share capital |
|
|
|
|
12,000 |
12,000 |
|
|
Share premium |
|
|
|
|
24,734 |
24,734 |
|
|
Statutory legal
reserve |
|
|
|
1,278 |
1,278 |
|
|
Retained earnings |
|
|
|
|
82,141 |
79,058 |
|
TOTAL EQUITY |
|
|
|
|
120,153 |
117,070 |
|
TOTAL
LIABILITIES AND EQUITY |
|
|
|
313,841 |
281,882 |
|
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
€ thousand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
Quarter 4 |
for the 12 months
ended 31
December |
|
|
|
|
|
|
|
2024 |
2023 |
2024 |
2023 |
|
|
Revenue |
|
7 |
17,670 |
15,522 |
64,377 |
61,141 |
|
|
Cost of
goods and services sold |
|
9 |
-10,295 |
-9,612 |
-37,705 |
-37,074 |
|
|
GROSS
PROFIT |
|
|
7,375 |
5,910 |
26,672 |
24,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing
expenses |
|
9 |
-228 |
-216 |
-908 |
-818 |
|
|
General
administration expenses |
|
9 |
-1,719 |
-1,391 |
-6,261 |
-5,278 |
|
|
Other
income (+)/ expenses (-) |
|
10 |
-160 |
-250 |
-521 |
-621 |
|
|
OPERATING
PROFIT |
|
|
5,268 |
4,053 |
18,982 |
17,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial
income |
|
11 |
23 |
46 |
191 |
119 |
|
|
Financial expenses |
|
11 |
-1,026 |
-1,028 |
-4,394 |
-3,263 |
|
|
PROFIT
BEFORE TAXES |
|
|
4,265 |
3,071 |
14,779 |
14,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax |
|
|
-116 |
-95 |
-1,496 |
-1,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET PROFIT FOR THE PERIOD |
|
4,149 |
2,976 |
13,283 |
12,844 |
|
|
COMPREHENSIVE INCOME FOR THE PERIOD |
4,149 |
2,976 |
13,283 |
12,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable profit to: |
|
|
|
|
|
|
|
|
Equity holders of
A-shares |
|
|
4,149 |
2,976 |
13,283 |
12,844 |
|
|
Earnings per A
share (in euros) |
|
13 |
0.21 |
0.15 |
0.66 |
0.64 |
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS
€ thousand |
|
for the 12 months ended 31 December |
|
|
|
|
Note |
2024 |
2023 |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
Operating
profit |
|
18,982 |
17,350 |
|
|
|
Adjustment for
depreciation/amortisation |
9,10 |
8,526 |
8,055 |
|
|
|
Adjustment for revenues from
connection fees |
10 |
-701 |
-604 |
|
|
|
Other non-cash
adjustments |
|
32 |
-16 |
|
|
|
Profit (-)/loss (+) from sale
of property, plant and equipment, and intangible assets |
|
-62 |
-34 |
|
|
Change in current
assets involved in operating activities |
-2,182 |
430 |
|
|
Change
in liabilities involved in operating activities |
1,652 |
-667 |
|
TOTAL CASH
FLOWS FROM OPERATING ACTIVITIES |
26,247 |
24,514 |
|
|
|
|
|
|
|
|
CASH FLOWS USED IN INVESTING ACTIVITIES |
|
|
|
|
|
Acquisition of
property, plant, and equipment,
and intangible assets |
|
-42,730 |
-28,885 |
|
|
Compensations
received for construction of pipelines, including connection
fees |
|
1,996 |
2,535 |
|
|
Proceeds from sale
of property, plant and equipment,
and intangible assets |
111 |
37 |
|
|
Interest received |
|
191 |
119 |
|
TOTAL CASH
FLOWS USED IN INVESTING ACTIVITIES |
-40,432 |
-26,194 |
|
|
|
|
|
|
|
|
CASH FLOWS USED IN FINANCING ACTIVITIES |
|
|
|
|
|
Interest and loan
financing costs paid |
-5,506 |
-3,413 |
|
|
Lease
payments |
|
-1,144 |
-1,233 |
|
|
Received
loans |
|
25,000 |
57,500 |
|
|
Repayment of
loans |
|
-3,604 |
-41,136 |
|
|
Dividends
paid |
12 |
-10,069 |
-6,515 |
|
|
Withheld income
tax paid on dividends |
12 |
-131 |
-85 |
|
|
Income
tax paid on dividends |
12 |
-1,508 |
-1,352 |
|
TOTAL CASH FLOWS USED IN FINANCING ACTIVITIES |
3,038 |
3,766 |
|
|
|
|
|
|
|
|
CHANGE IN
CASH AND CASH EQUIVALENTS |
|
-11,147 |
2,086 |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT THE
BEGINNING OF THE PERIOD |
3 |
14,736 |
12,650 |
|
|
|
|
|
|
|
|
CASH AND
CASH EQUIVALENTS AT THE END OF THE PERIOD |
3 |
3,589 |
14,736 |
|
Taavi Gröön
AS Tallinna Vesi
Chief Financial Officer
(+372) 62 62 200
- Stock Exchange report Q4'24
Tallinna Vesi As (LSE:0JPY)
Historical Stock Chart
From Jan 2025 to Feb 2025
Tallinna Vesi As (LSE:0JPY)
Historical Stock Chart
From Feb 2024 to Feb 2025