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 15 246 15 706 16 801
EBITDA 2 584 2 879 3 056 3 884 4 075 4 312
Operating profit (EBIT) 1 876 2 147 2 307 2 773 3 132 3 219
Pre-Tax Profit (EBT) 1 478 1 393 1 956 2 361 2 783 3 024
Net income 959 1 034 1 407 1 619 1 961 2 135
P/E ratio 7,43x 6,60x 5,94x 10,2x 8,92x 8,14x
EPS ( BRL ) 3,68 3,78 5,14 5,75 6,55 7,18
Dividend per Share ( BRL ) 1,08 1,02 1,07 1,44 2,16 2,51
Yield 3,95% 4,08% 3,51% 2,46% 3,69% 4,29%
Reference price ( BRL ) 27,360 24,950 30,550 58,450 58,450 58,450
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 9 091 8 426 7 453
Finance - - - - - -
Operating income (EBITDA) 2 584 2 879 3 056 3 884 4 075 4 312
Leverage
(Debt/EBITDA)
2,92x 2,94x 3,00x 2,34x 2,07x 1,73x
Capital Expenditure 2 213 2 509 2 570 1 924 1 546 1 433
Free Cash Flow (FCF) -736 -1 495 -799 1 690 2 078 2 205
Book Value Per Share (BVPS) ( BRL ) 57,1 56,8 59,7 62,9 67,0 71,5
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 16 308 M BRL -
Entreprise Value (EV) 25 399 M BRL 24 734 M BRL
Valuation 2019e 2020e
P/E ratio (Price / EPS) 10,2x 8,92x
Capitalization / Revenue 1,07x 1,04x
EV / Revenue 1,67x 1,62x
EV / EBITDA 6,54x 6,23x
Yield (DPS / Price) 2,46% 3,69%
Price to book (Price / BVPS) 0,93x 0,87x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 18,2% 19,9%
Operating Leverage (Delta EBIT / Delta Sales) 9,68x 4,28x
Net Margin (Net Profit / Revenue) 10,6% 12,5%
ROA (Net Profit / Asset) 4,36% 4,75%
ROE (Net Profit / Equities) 9,67% 10,8%
Rate of Dividend 25,0% 32,9%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   12,6% 9,85%
Cash Flow / Sales 22,3% 21,4%
Capital Intensity (Assets / Sales) 2,43x 2,63x
Financial Leverage (Net Debt / EBITDA) 2,34x 2,07x
EPS & Dividend