Log in
E-mail
Password
Show 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
  1. Homepage
  2. Equities
  3. Brazil
  4. Bolsa de Valores de Sao Paulo
  5. Multiplan Empreendimentos Imobiliários S.A.
  6. Financials
    MULT3   BRMULTACNOR5

MULTIPLAN EMPREENDIMENTOS IMOBILIÁRIOS S.A.

(MULT3)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 14 45019 73614 03710 421--
Entreprise Value (EV)1 16 43021 97215 93512 43012 09411 981
P/E ratio 30,9x42,1x14,7x25,8x19,1x16,0x
Yield 1,80%1,42%-1,65%2,04%2,86%
Capitalization / Revenue 11,6x14,9x7,36x8,62x7,31x6,31x
EV / Revenue 13,1x16,5x8,36x10,3x8,49x7,26x
EV / EBITDA 17,2x22,0x11,5x15,2x11,7x10,1x
Price to Book 2,57x3,32x2,11x1,63x1,56x1,48x
Nbr of stocks (in thousands) 594 397596 254596 543593 088--
Reference price (BRL) 24,333,123,517,617,617,6
Announcement Date 02/21/201902/17/202002/11/2021---
1 BRL in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 1 2511 3291 9071 2101 4251 650
EBITDA1 9559981 3848181 0341 187
Operating profit (EBIT)1 7417751 158591812955
Operating Margin 59,3%58,3%60,7%48,9%57,0%57,9%
Pre-Tax Profit (EBT)1 5975611 073485653776
Net income1 473471964400509638
Net margin 37,8%35,4%50,6%33,1%35,7%38,6%
EPS2 0,790,791,600,680,921,10
Dividend per Share2 0,440,47-0,290,360,50
Announcement Date 02/21/201902/17/202002/11/2021---
1 BRL in Million
2 BRL
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1
Net sales1 302261271315369319
EBITDA1 162136179209306186
Operating profit (EBIT)1 11189,8129154216148
Operating Margin 36,8%34,4%47,7%48,7%58,4%46,5%
Pre-Tax Profit (EBT) ------
Net income 14746,393,8---
Net margin 48,7%17,7%34,6%---
EPS2 0,250,080,160,200,280,19
Dividend per Share ------
Announcement Date 02/11/202104/28/202107/28/2021---
1 BRL in Million
2 BRL
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 1 9812 2361 8982 0091 6731 561
Net Cash position1 ------
Leverage (Debt / EBITDA) 2,08x2,24x1,37x2,46x1,62x1,31x
Free Cash Flow1 499215-41,8250841962
ROE (Net Profit / Equities) 8,99%8,62%16,3%6,53%7,91%9,67%
Shareholders' equity1 5 2615 4625 9096 1356 4276 594
ROA (Net Profit / Asset) 5,40%5,11%-3,78%5,25%6,35%
Assets1 8 7609 226-10 6039 68710 048
Book Value Per Share2 9,449,9611,210,811,311,9
Cash Flow per Share2 1,431,600,851,391,882,10
Capex1 354746551185219144
Capex / Sales 28,3%56,2%28,9%15,3%15,3%8,70%
Announcement Date 02/21/201902/17/202002/11/2021---
1 BRL in Million
2 BRL
Key data
Capitalization (BRL) 10 420 556 687
Capitalization (USD) 1 813 437 636
Net sales (BRL) 1 906 516 000
Net sales (USD) 337 537 219
Number of employees 8 787
Sales / Employee (BRL) 216 970
Sales / Employee (USD) 38 413
Free-Float 67,0%
Free-Float capitalization (BRL) 6 985 978 208
Free-Float capitalization (USD) 1 215 735 031
Avg. Exchange 20 sessions (BRL) 149 057 906
Avg. Exchange 20 sessions (USD) 26 389 808
Average Daily Capital Traded 1,43%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA