Raport de Analiza OMV Petrom

c c c

Raport de analiza

OMV-PETROM

I.c

Evolutia sectorului petrolier la nivel mondial

2 c
c c  c  c 
c   c 
c  c  
c
c

c c 
c 

c    c c  c c
c c   c
c c   c   c 
c 
c    

c  c  
c    
c

c c   c
c   c 
 c  c c  c   c

 c  c 
c
c  
c c  c c 

c 
 c 
c
 c 
c  
c
c
 
c c c

c

  c 
 c

 c c
 c2c c ccc c
c  c  cc  
c
 
cc c
c 
 c 
ccc  
c
c  c
  c c  c c

c

P  
c
 c
cc

c c c   
c
c c   c   c  c  
c c 
c   c c 
  c
 
c  c  
c  c 
  c   c   c  c
c  c c  c c
c cc  c  c

c
c c

c


  c   c
c  
 c   c  c  c  c c    c    c 
c 
c    cc  cc  
c


c
c  
c!
 c  c"#c
c
$ c 
c

c 
c  c   c % c  c  c c    c    c 
c 
c  c  
c 
c  c  c
c %c  c
 
c  c
 
c c & c '
c  c   c   c  c c c

c c
 c( c)
*  c
c c  c c
cc
c c c&+c
c c P  
c c   c
c  c c
c   , c c c c  c   
c c
c 
c $

 c
c
c -c c 
c c 
c c  c c    c    c
c
 c  c c 
.c  c c

c

"c  c
c c 

c c 
c c
c c   c

c c c

c  


c


c   c c
.c  c+c 
c  
c
c

cc
c 
c
 
c



c c c

c 


c
c  
c  
c

c  c c 
  cc  c

c
 c 
c   cc  
c  
c
c  
c 
c c  c

c

  c  c
 c c c 
 c 2c  c 
c c 

c  c 

c c   c   c


c
c    c c   c   c

c c
c%cc c cc 

cc 
c  

c  c    c   
 c"c  c
c c c   c   c cc  c

c c
c  c 
c   c 
c 
c
 c 
 c  c  c  c 

c  


c 2 c 
c  c    c  
c c   c
c  c c    c    c  
c c 
c  , c
 c c c
 c2c c  

c c 
c c  c 
c c  c
   c c  c !
 c c   c 
c 
c   c c   c  /c 

c 
 
c 0
.c &&c  c 
1c 


c 0+c  c 
1c 2
c 0&c  c 
1c 2
3c 0%c  c 
1c 45
c 06c  c 
1c 7  
c0--c c
1c
  c
 c  c0-c c
1cc8
c0&c c
1c c

c

2 c 
c  c    c   
c c   c  c  
c 
c 
  c   c   
c 
c c
 cc
cc c  c  c   c   c
 c

c
, c c
c  c c% c

c

#

c  c
c c
c 
c  c 
c  c  c   c  c c
c  
c c  c 


c
 
c  c c c cc   c  cc

c c 

c 

c  c-c c c c c   c  cc
c cc
  c c
 
 c % c

c c c c 
c c   c6c  cccc
  c c+ c

c c c  c
c   c 
c  cc 

c  c
c
 

c
c  
c   c  
 c  c
 c    c c

 c c .
c c    c c
c c  c c   c  c 
$  c c



c

cc 
c   c

c  c c c   c   c )
$  c c

c
c

cc
c c  

 c  c  c
c c

c .
c  c   
c 



c c   
c
c  c 
c c 
c

c  c c  c c  c 
c  c    c


c  c 
  c   c 
c  
c  c 
c 



c 

c c

c  


c 0
.c  c  c 
c 


c c

c 
c  c  
1c  c 

c c 
c 

cc
.c+ cc"  c)$cc- c c

c

'
c  c   c   c   c 8"P2c .
c &c

c

c c 


 c 

c c

c c&cc c 9
c 2 c c
c  c 
 c  
c c   c
c  
c  c 

c  

c 
 c

 c   cc
c  
 c c

c

c c

c  

c"c   
c 
$
c  c 
c  c    c   c c

c  c  c  c   

c c

c   c!, c0 c!
 c: 1c
c  c  c 
c c  c  c c 
c c  cc cc

cc
 c  c
  c c c
c c

 c
 c     c 
 c 
c c
c 
cc
c c c P   c    c   c
c  c cc  
c
 
c

cc 


c  
c 2 c c c

c  c 
c c
c cc c 
 c c )

c; 
 c0  c6c  9 c   1c  c
  c  c 
 c  
c
c c
c  c cc c 
c c'.  cc;

c0cc  9 c   1c c

II. Evolutia sectorului petrolier la nivel national c   c 2 c <

c c 

c   , c  c   c
c    c %c  c
 c
cc    c c  c 

c
c c

c c

c 

c
c
c

  cc%+ c cc c  c c
 c

c
c cc  c% c2 c
c c   c  c 
cc
c c c   

c0
.c- 1c c

c

c

'
c  c    c
 c

c c
cc

c c-c
c c c+cc c c   c  c   

c  c   c c  c c 
 c   c 2 c    c %c  c
 c
cc   c
c  c c

 c
c   cc-+&cc c
c 
c 

c c ++c c  c
c    c c  c  

c 2 c  c    c  c c  c  c
c
 c  c  
 c  c8

c
c c c&c#9cc c
c

c c  c   c  c-cc&c#9cc 2 c 
c   
  c   c c  c  

c  c   
c
.c  c 
c  
cc
  c

 c
 c&6 c  cc
c
c  c 
c ! c   
cc 
c 
c
c  
c c c
c  
c

c c  
c 
c '
c  c   c    c

c c c   
c 6c $
 c  
c
 
c 
cc
c c

c c  c-% c c
c 
c$
 c c c

c  c
 c 
c c 8  c = c '*"c c )"'c
 
c  c  
c 

c 
c

c c   c

cc
 c   c   c )

c   c

 c 
c 
c
c c
c 

c 
c  
c c  c  c  c   c c
.c % c

c c -c 

c    c ,
c

c .c   c  c     c    c  c c  c 
c  c c  c   
c 
c   c  c c   
c  
c c cc c c c c 
c
c
c
c cc
.c c
c c c  
cc
.c6 c 
c
 cc
c c
.c% c
c

 c 

c2 c

 

c cc>c cc  c 
c c8

c c
c 
c
c cc c 
c c
c 
cc6 cP

c

 c  c8

c
c  
c  
c  
c
c  c cc c 
c
 c
c
cc c

III. OMV ± Petrom ± Activitate operationala

c c P  c  c 
c 
c   

c 
 c  c 8

c

cc

 c   

c  c   c  c8
c 7   c

 c c 
 c


c c c  
 c  c  c   c   
 c



 cc c

  c  c c
 c")7P  cc
 /c.
c?cP   c8

c ?c )
*  c c =
 c ?c   c ")7,P  c  c  c   
 c c  c  c 8

c c

c $

 c  c   
c c 
 c
c 
c P c   c c 8

,)
*  c ")7, P  c  c
.c - c  c 
c c 

c 
c  c

c  c c
 c c  c  c 

c  c  
c c ,c c  c c .
cc   c c

c c P  c .

c 
 c    c

 c  c 8

c c 4


c   
c 
c  c cP  c  c cc c+6c 9c cc c  
c 
c
c c c   c-c 9c c
c

cc
c-c 2 c c   c  ccP  cc
c c
c  c 
c

c c
c 

c
c 
cc   c
c  

c

c c 

c

c
c
c c 
c  c


c c
c
  c c 
c
c   c   c c
c c   c


c c .
c c   c c; c@c
c 


c  c

c c 2 c c   c  cc 
c   c c cc
 c
c c c


c  c   
c   c    c c 
 c  c 8

c c
c    c c  
 c  c 4


c c

c c "   c   
 c  c 
c  c    c c .

c c    c
c 
 c  c   c c  
c c 
c
c   c  c 
c  
c   c  c c  c   
  c  c c c
 c 

c 

 cc
c 
   c  
 c  c
c  
 c c c
 c4


c c  c 

c


c 4* c c 

cc  c
c   c c 
 c c

c 


 c c

c
c c
 c  ,c
c
c

c c
cc
c 
c
c 
c

c

 c  c c
 c
c-c c cc c
c
c  c  
 c c
 c  c c

 c'
c  c
cc  c c   c  c
c

 c  c
c c
c
 c"cc

2   c 
 c  c


c P  
c
c  c 
 c 
c c 

c

c c 

c
c
  
c
 c c c   c  cc

c c
c
c c
c+ c 
c  c c c   c  cc


c
c
cc

c c&6 c8


c  c
c  
c 
cc$

 c c   cP  c 
cc 
 c

 c
c
c
c
cc   c%6&c c
c
c  c

cc
 c%%c c
c c
 c  c7c
c
c

 c  c 
*  c ,
c  
c 
c 6%c c  c  c c c  c 
c 
c  c 

 c c
c -cc 

 cc

 c
c c

 c c   c   c c 
 c    cc c

c c  c
c   c
c    c   c
 c 
c
 
c
c
cc c

c 
ccc c c

c c P  c  c c
 
cc c
c 
c   c ccc c
 c

 cc c
c 
c$
 c c

c

c
c=P'c  c c c 

c
c
c c
cc,
c 
cc  c
c  c 

c c   c  
cc c
 
c
c  c c   cc
c  c c
 c !c  c
c c
c c 
 c c   c c  
 c c 

 c c  
c
c

c  /c  

c

 c P  
c  

c

 c   c  

c 


  c   c c    c    c c  

c

 c c
*  c  c8

c  c")7cP  c)
*  c

c )
 c 
 cc
cc 


c


c

c /c")7ccP  c2 c  c   c c

c   
c  c   c
c c  c c   
c
c  
c

 cP  
c 2 c
c +c P  c
c 
c 
c c . c
c 
c 
 c  c   c c  c   
cc
c 
c c
c
 c 
c  c  
c 
 c    c c +&c)(c c
c;
c 2 c
c  c
c
c-c,
c  c  
c 
c
c 
 c c
 c c
c;
c A


c
  c  c
c
 c  cP  c c$
 c 
cc c

c  
  c c  c   
c
c  c

c

.
c

c  c   c c    c
c  c    c  c  c 
c  
c c c  c cc
c
 c  c   c 
 c  c
.
 c c   c  c
 c  c 8    c c  c   
c

c
c c
c c c &%c !(c  c c  c  c  c c    c  c 

c  c$ c 
 c c c )(c 2 c
  c  c  c 
c
c 

c c
c;
c
c
c c
.c c  c  
c

c c  c   
c
c  c

c 2 c c   c  cc  
c 
 c c
c;
c
c


c
c c

c cc   c c P  c
 
c    , c  
c 
c  c 
c   c
c   c    c 
c 
 c



c    c 
c c   
 c  c 
c   
c  
 c  c c 
c % c

  
c c

 c c
c  c  
c c

IV. OMV ± Petrom ± Analiza financiara     c  
 c c
c")7,P  c  c  
c c
c c 
 c



c c /c

c 


c
c c
c c  
c c c  c c c     c   c c cc  c
c


cc
c
 

cc  

cc  c   c 
 c c 
c  
c  c 
c  c    c   c 
 c  c 



c c .
c ?c    c

c  c  c 
c 
$
c 
c 
c   

c c   c   c c c
 c  c 
c 
$  c c

c c
 c  c 
c  
c

c   

c 
 c c 
c

c


c c .
cc   c
cc  
c  
c c

c c 
c c  c 
 c  
c  c 

c   

c  c 
 c c 
c c   c 

c  c


c c .
c c    c  c  c 
 c 
  c 
c 
c 
c  c



c 
c  c c  c c


c c 
 c c  c
c  c   c 

c c 
c 
c  
c
c  c c  c
c c

 c


c

 c

c c  c 

 c    c P 
c
c   
c 
c c 
 c ")7,P  c  c c
c
c
c  c c6c
cc  c
c
 c 
 cc
.c+ c cc c
  c
 c
c  cc& c   c  
 c
c
c c 
 c

c   c 
c c 
  c  c  c  
 c c c c c

c 


c

c

c c '
c
c
cc")7,P  c c
c 
c
 c 

c
c c &c
c  c 
c  

ccc
 c  c c c 
 
c

8 
  c 
  c

 c
c
 c c
 c
c c  c c c c   cc c 
 c
c

c
 c  c  c
c

c 
c
c
c c

c

c c 


c c

 c
c
 c
c
cc  c


c  
cc
c&c  c c  c  c   

c c 
c 
 c  c  c 

c  


c 8 
c  c .

c c
c+c
c c c

c c  c 
 c  c  c
c c
c-c
c


c c

 c
c
c c 
c  c .

c
c  c

cc   c   c  c


c c 
c 2 c
c c 

c
c c 
c c 

c 


c c

 c c + c

c c -c  
c  c  c  
c  c


c  

c # 

c   c c 
 
c  
c
c  
c
c c  c  c .

c cc c  cc  c& c

c c
c   c  c c
 c c
c  
c  c

c

c c
c 

c 8 
c 

c
c   
c 
c   c 
 c  c  c
c  c 
c 

c c   c
c c 
c
 
c  c
  c 

c

c Table 14 - Sursa: Situatiile companiei transmise catre BVB; Situatie la nivel consolidat;

2 c  c    c  c c 
c  c  
c  c  
c c   c c c  

c
c   c  c

c
$
c 
c  
c  c c& c

c c& c c c    c  cc )
$
c 
c  

c
cc
 c  c  c cc   c  c

c,
c  
c  c c   c  cc

c
c  c c&- c c 

c

c

c
cc

 c c% cc P  c 
  c c 
c c 
c 0;2!1c ,
c   c c c   
c
 
c  
c  

c

c c c   c  cc  c c  c% c 8 
c c  c
 c
c c 
c  
c c &c  c 
c


c 
c  c 
c   c6c   c
 
c
c
 c


c c-%c c  c c
c  
c  ccc
c c

c c 8 
c
c
c  c2A8c  c c   c  cc
c c
c cc -%6c 
c  c
 
c   c 0 


c

 1c  c 


c      c c
  c
c c c
c c%%c
c c

c c  
 c 
c 
 c;2!#c
 
c
c


c c

 c 
c c 
c 
c  
  c c  
c c  
c
c

c   
c 
c 

c 
c 
c c 
 c c  c c
c c


c
 c 
 c
c
 c
c
c  

c

c  cc%c
c


c 
 c
c c c c

c c 8

 c 

  c   c
c  c 
c &6 c  c c  c   
c c 
 c 

c  c  c 

c  


c ) 
c 
 c  c 
c  c c -,c #9
c
c   c  c 

c 

c
c c  c c  c% c c

c

V. OMV ± Petrom ± Evaluare si prognoza V.I Evaluare utilizand metoda comparativa ± multiplii de pret c "   c  c cc
  c  
 c

 c c 
cc
 c  c  


c 

c
c  c

c")7,P  c c  cc 
c  
c c
c
 c  c

 c     c c     c  c 
 c  c  
c c .
c c    c
 
c

 c   
c  c
c   
  c 

c 
c  c  c  c 

c  


c  c
c c
 c  c
 c c   c c ccc 
c c   c
c  c   c c    c    c !

c

c  c 

c c    c
c  c    c 
c c


c 


c  c   c 
c    c    c  c 
 c
c c 
 c

P  c c
cc c 

c

c c 
c
c")7,P  c  c c c  c
 

c c 
 c    c  c 

c

c  c  c 
  c   c c 
 c 
 c  c  c
c c c  c    c  c
c c P  c ")7,P  c ,
c 
c  c  

c
  c

 c
c c c
 
c2A8c
 c 
c 
c c . c

c   c   
 c

c c  
 c
c
 c
c

c  
c
  c  
 c  c
 c 
 c  c
 c c
c$c
c c .
 c c c
  
c; c c

c c  
c 

c   c 
c  c  
c   c   c c 
  c c 
c   
 c
  c c  c c % c   c  
c  
c  c 
c 
 c Bc  Cc% c  cB=
c"c
$ Ccc% c  cB8 
c2  
 c"Cc 2 
  c P9c c P9;c  ,
c
 c 
 c c  c c  c  c 

c 
 c     c
c
 c  c c  c   c P9c c 79;2!#c
c  
c  
c
 
c
c  c c  c  c  

c 
 c '
c 

c
  c 
c 
c
c 
cc 
c 
 c
c
  c 
 c P  c 0%&c  c ' 1c  c

c c   c  c   c  

c   c   c  
c 
c
c 
c c 

 c  c  
c  c   c

  c c 
c  c 
c c 
c  
c  

c # c
 
c 

 c 
 c 
c


c  c
 c   c c

 c c  ,
c  
c 
c

c  c 
c 
$ c

c     c 

c c  c   
c  

c c 
c c c

V.II Evaluare utilizand metoda DCF c 2   c
c
c
c
c

c

c /c ,cP 

c .
c c  
c  c,%Dc ,c 8

c c   c
c 

c c

 /c  c  c c % c  c c c % c 
c


c  

c 

c  c %c P    c   c
c c  ,
c 
c

c  c  c  c

c
c  c  c 
c  
c  c c c % c
c 
,c   c c 
c  
c 
c ")7, P  c
c

c



c c
c  
c  c   
c c c  c<

Dc ,c )
$
c ;2!c 

c 
c + c

c  c  c    c  
 c 
c 
 c

 c
 c  c 
$  c c

c  c  c c  
c 


 c c    c c .
c 
ccc
c c8

ccc  c c4


c ,c 8

c c


c
c .  c c 
c 
c
c c  

c 
c c c  c 
c
c

  c
 c c 

cc 

c   c c  c
c
 
c

c  c%Dc c

c

c ,c< c 
c  c
   c
c c c c  c


c c

 c  c c
c 
c 
c   
  c   c

 c  c   c 
c  
c 

c c

 c 
c 

c   c c 

c
c c c
.cc
c,
c
c c
cc  c 
c
cc c
 c 

 c c 
   cc c
c c
c

c
c  
c ,c < c  
c c  c c  c 
c 
c - c  c 


c c

 c


c

c  c  c    c   c  
 c  c c 
  c c . c  c  

c 
c  c 
cc 

c
c 
c
c  
c c  c c  c ,c < c   
c   
c  c  
c 
c 6 c  c 


c c

 c   c
c 
c   c


  c c   c
c 

c c

 c  c  
c   
c c c c
  c c 

 c   
 cc
 
c
c
c .
 c c
  c   c
 c
c c
c

 
 c ,c7

c 

c  

c
ccc  
 c
c .c c 
c


c  cc
Dc

c

VI. Concluzii c 

c ")7,P  c
c c  c  c  c
c 
c 

c c  .
 c


 c  

c 
c 

c   c c 

c  c  
c

c
 c  c  c  
c  c P  


c c 
 

c  c
 c
  c c 

c  c 
c 
 c     c c
  c
c c  c    cc

c
c
c c 

c


  c "   c  c 
 c  c   c 
 
 c c . 
 c  c    c  
 c 
c  c  c   c 
c   c c 

c 
 c   c  

c 
 c 
 c ")7P  c  c 

c 
c c  c  
c   c 
c
c 


c c 6c  9
 c