Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Bolsa de valores de Sao Paulo  >  Companhia Paranaense de Energia - COPEL    CPLE6   BRCPLEACNPB9

COMPANHIA PARANAENSE DE ENERGIA - COPEL

(CPLE6)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M BRL Estimates in M BRL
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 13 102 14 025 14 935 15 230 15 690 16 840
EBITDA 2 584 2 879 3 056 3 801 4 076 4 272
Operating profit (EBIT) 1 876 2 147 2 307 2 849 3 197 3 224
Pre-Tax Profit (EBT) 1 478 1 393 1 956 2 323 2 839 2 985
Net income 959 1 034 1 407 1 603 1 986 2 107
P/E ratio 7,43x 6,60x 5,94x 9,07x 8,01x 7,61x
EPS ( BRL ) 3,68 3,78 5,14 5,83 6,61 6,95
Dividend per Share ( BRL ) 1,08 1,02 1,07 1,56 2,25 2,60
Yield 3,95% 4,08% 3,51% 2,94% 4,26% 4,91%
Reference price ( BRL ) 27,360 24,950 30,550 52,890 52,890 52,890
Announcement Date 03/28/2017
08:41pm
04/13/2018
03:44am
03/29/2019
04:02am
- - -
Finances - Leverage
Actuals in M BRL Estimates in M BRL
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 7 553 8 469 9 183 9 130 8 694 8 500
Finance - - - - - -
Operating income (EBITDA) 2 584 2 879 3 056 3 801 4 076 4 272
Leverage
(Debt/EBITDA)
2,92x 2,94x 3,00x 2,40x 2,13x 1,99x
Capital Expenditure 2 213 2 509 2 570 2 023 1 525 1 416
Free Cash Flow (FCF) -736 -1 495 -799 1 138 2 098 2 109
Book Value Per Share (BVPS) ( BRL ) 57,1 56,8 59,7 62,8 66,9 71,2
Cash Flow per Share ( BRL ) 5,67 3,71 6,47 12,4 12,3 14,8
Announcement Date 03/28/2017
08:41pm
04/13/2018
03:44am
03/29/2019
04:02am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 14 137 M BRL -
Entreprise Value (EV) 23 268 M BRL 22 831 M BRL
Valuation 2019e 2020e
P/E ratio (Price / EPS) 9,07x 8,01x
Capitalization / Revenue 0,93x 0,90x
EV / Revenue 1,53x 1,48x
EV / EBITDA 6,12x 5,71x
Yield (DPS / Price) 2,94% 4,26%
Price to book (Price / BVPS) 0,84x 0,79x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 18,7% 20,4%
Operating Leverage (Delta EBIT / Delta Sales) 11,9x 4,05x
Net Margin (Net Profit / Revenue) 10,5% 12,7%
ROA (Net Profit / Asset) 4,36% 4,75%
ROE (Net Profit / Equities) 10,2% 10,8%
Rate of Dividend 26,7% 34,1%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   13,3% 9,72%
Cash Flow / Sales 22,3% 21,4%
Capital Intensity (Assets / Sales) 2,41x 2,67x
Financial Leverage (Net Debt / EBITDA) 2,40x 2,13x
EPS & Dividend