BVMFBNBR3
Market cap1.52bUSD
Dec 18, Last price
94.00BRL
1D
2.50%
Jan 2017
481.68%
Name
Banco do Nordeste do Brasil S.A.
Chart & Performance
Profile
Banco do Nordeste do Brasil S.A. operates as a regional development bank in Brazil. It offers demand, savings, and time deposits; and short-term loans to urban microcredit, direct consumer credit, working capital loans, credit cards, overdraft facility accounts, and exchange and discount loans. The company also provides portfolio management, credit analysis, securities custody, foreign exchange transactions, electronic transfers, and collection services; and third-party asset management services, such as management of investment funds for small, medium-sized, and large investors. In addition, it is involved in the market operations and fund management activities; and structuring and distribution of local short- and long-term securities comprising debentures, promissory notes, certificates of real estate receivables, credit rights investment funds, and other products. The company serves individuals; corporate, large, medium, micro, and small-sized companies; agribusiness, small and mini rural producers, and farmers; urban and rural microfinance sectors; and government agencies. As of December 31, 2021, it operated through 980 physical points of service, including 292 branches, 473 urban microcredit units, and 215 rural microcredit units. The company was founded in 1952 and is headquartered in Fortaleza, Brazil.
Valuation
Title BRL in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 10,372,773 2.08% | 10,161,300 21.89% | 8,336,595 18.87% | |||||||
Cost of revenue | (3,092,460) | 1,788,526 | 1,430,343 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 13,465,233 | 8,372,774 | 6,906,252 | |||||||
NOPBT Margin | 129.81% | 82.40% | 82.84% | |||||||
Operating Taxes | 1,198,293 | 1,160,178 | 1,116,221 | |||||||
Tax Rate | 8.90% | 13.86% | 16.16% | |||||||
NOPAT | 12,266,940 | 7,212,596 | 5,790,031 | |||||||
Net income | 2,098,299 4.12% | 2,015,331 24.52% | 1,618,493 58.80% | |||||||
Dividends | (523,775) | (380,663) | (411,500) | |||||||
Dividend yield | 6.51% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 6,257,522 | 5,535,980 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 55,022,669 | 47,362,822 | 46,821,129 | |||||||
Net debt | (37,690,183) | 6,128,304 | 5,399,814 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,558,091 | 2,951,699 | (2,371,977) | |||||||
CAPEX | (50,358) | (42,169) | (47,969) | |||||||
Cash from investing activities | (3,583,084) | (2,619,057) | 3,027,637 | |||||||
Cash from financing activities | (836,663) | (401,423) | (312,814) | |||||||
FCF | 10,726,011 | 7,189,865 | 5,762,866 | |||||||
Balance | ||||||||||
Cash | 119,932 | 129,218 | 136,166 | |||||||
Long term investments | 37,570,251 | |||||||||
Excess cash | 37,171,544 | |||||||||
Stockholders' equity | 10,708,591 | 8,996,183 | 7,479,027 | |||||||
Invested Capital | 55,022,669 | 63,167,204 | 60,302,033 | |||||||
ROIC | 20.76% | 11.68% | 9.48% | |||||||
ROCE | 20.49% | 13.25% | 11.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 86,371 | 86,371 | 86,371 | |||||||
Price | 67.71 | |||||||||
Market cap | 5,848,180 | |||||||||
EV | 11,976,484 | |||||||||
EBITDA | 13,485,966 | 8,389,869 | 6,920,355 | |||||||
EV/EBITDA | 1.43 | |||||||||
Interest | 4,624,682 | 4,478,447 | 1,836,545 | |||||||
Interest/NOPBT | 34.35% | 53.49% | 26.59% |