|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
77 880 | 75 256 | 92 820 | 74 539 | 74 539 | - |
| Entreprise Value (EV)1 |
82 291 | 77 480 | 103 252 | 81 496 | 83 567 | 77 100 |
| P/E ratio |
- | - | - | 15,7x | 15,2x | 13,4x |
| Yield |
6,60% | - | - | 8,48% | 7,71% | 8,24% |
| Capitalization / Revenue |
1,80x | 1,73x | 2,10x | 1,74x | 1,68x | 1,63x |
| EV / Revenue |
1,90x | 1,78x | 2,33x | 1,90x | 1,89x | 1,69x |
| EV / EBITDA |
5,68x | 4,98x | 6,44x | 4,61x | 4,59x | 4,04x |
| Price to Book |
- | - | - | 0,92x | 0,94x | 0,94x |
| Nbr of stocks (in thousands) |
1 688 694 | 1 688 694 | 1 688 694 | 1 688 695 | 1 688 695 | - |
| Reference price (BRL) |
41,2 | 41,3 | 49,0 | 44,1 | 44,1 | 44,1 |
| Last update |
02/21/2018 | 02/20/2019 | 02/19/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 BRL in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
43 207 | 43 463 | 44 268 | 42 932 | 44 320 | 45 700 |
| EBITDA1 |
14 486 | 15 560 | 16 040 | 17 696 | 18 195 | 19 095 |
| Operating profit (EBIT)1 |
6 632 | 9 456 | 7 214 | 6 461 | 7 375 | 8 397 |
| Operating Margin |
15,3% | 21,8% | 16,3% | 15,0% | 16,6% | 18,4% |
| Pre-Tax Profit (EBT)1 |
5 731 | 11 278 | 6 394 | 6 101 | 6 979 | 8 978 |
| Net income1 |
4 609 | 8 928 | 5 001 | 4 852 | 5 531 | 6 084 |
| Net margin |
10,7% | 20,5% | 11,3% | 11,3% | 12,5% | 13,3% |
| EPS2 |
- | - | - | 2,82 | 2,90 | 3,30 |
| Dividend per Share2 |
2,72 | - | - | 3,74 | 3,40 | 3,64 |
| Last update |
02/21/2018 | 02/20/2019 | 02/19/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 BRL in Million 2 BRL Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
4 412 | 2 224 | 10 432 | 6 957 | 9 028 | 2 561 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
0,30x | 0,14x | 0,65x | 0,39x | 0,50x | 0,13x |
| Free Cash Flow1 |
4 273 | 6 618 | 8 883 | 7 851 | 7 627 | 7 874 |
| ROE (Net Profit / Equities) |
6,65% | 8,59% | 7,04% | 7,49% | 8,28% | 8,92% |
| Shareholders' equity1 |
69 353 | 103 987 | 71 032 | 64 777 | 66 787 | 68 236 |
| ROA (Net Profit / Asset) |
4,53% | 5,94% | 4,74% | 4,73% | 5,17% | 6,14% |
| Assets1 |
101 724 | 150 333 | 105 426 | 102 645 | 106 912 | 99 039 |
| Book Value Per Share2 |
- | - | - | 47,9 | 46,8 | 47,0 |
| Cash Flow per Share2 |
- | - | - | 9,49 | 10,4 | 10,7 |
| Capex1 |
8 368 | 8 193 | 8 839 | 7 891 | 8 860 | 8 650 |
| Capex / Sales |
19,4% | 18,9% | 20,0% | 18,4% | 20,0% | 18,9% |
| Last update |
02/21/2018 | 02/20/2019 | 02/19/2020 | 01/08/2021 | 01/08/2021 | 01/08/2021 |
|
1 BRL in Million 2 BRL Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
Digital Colony's Highline do Brasil submits top bid for Oi's mobile assets |
Capitalization (BRL) 74 538 986 662 Capitalization (USD) 13 652 579 201 Net sales (BRL) 44 268 000 000 Net sales (USD) 8 097 015 612 Number of employees 32 793 Sales / Employee (BRL) 1 349 922 Sales / Employee (USD) 246 913 Free-Float capitalization (BRL) 54 127 713 454 Free-Float capitalization (USD) 9 914 045 360 Avg. Exchange 20 sessions (BRL) 118 612 160 Avg. Exchange 20 sessions (USD) 21 695 232 Average Daily Capital Traded 0,16%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
