BVMFCCRO3
Market cap3.46bUSD
Dec 20, Last price
10.43BRL
1D
1.76%
1Q
-16.43%
Jan 2017
-34.65%
Name
CCR SA
Chart & Performance
Profile
CCR S.A. operates as an infrastructure concession company worldwide. The company manages concessions covering a total of 3,955 kilometers in the states of São Paulo, Rio de Janeiro, Paraná, Mato Grosso do Sul, and Rio Grande do Sul; and provides multimedia and IP connectivity services supported by approximately 4,700 kilometers of underground and air optical fiber. It also operates subways in São Paulo and Bahia; and offers light rail vehicle transport services in Rio de Janeiro. In addition, the company holds concessionaires of the international airports of Quito, Ecuador; San José, Costa Rica; and Curaçao, the Netherlands Antilles. Further, it operates BH Airport concessionaire, which manages the Belo Horizonte International Airport in Minas Gerais; Total Airport Services, an airport service company. The company offers engineering, technology, and administration solutions, as well as high-capacity fiber optic data transmission services. The company was founded in 1998 and is headquartered in São Paulo, 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 | 18,932,725 -1.30% | 19,181,691 56.66% | 12,244,247 23.81% | |||||||
Cost of revenue | 11,534,317 | 9,085,314 | 8,147,983 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,398,408 | 10,096,377 | 4,096,264 | |||||||
NOPBT Margin | 39.08% | 52.64% | 33.45% | |||||||
Operating Taxes | 1,156,826 | 2,792,824 | 1,074,645 | |||||||
Tax Rate | 15.64% | 27.66% | 26.23% | |||||||
NOPAT | 6,241,582 | 7,303,553 | 3,021,619 | |||||||
Net income | 1,704,840 -58.75% | 4,133,088 494.15% | 695,631 707.81% | |||||||
Dividends | (382,393) | (769,079) | (275,179) | |||||||
Dividend yield | 1.34% | 3.52% | 1.18% | |||||||
Proceeds from repurchase of equity | (44,825) | |||||||||
BB yield | 0.16% | |||||||||
Debt | ||||||||||
Debt current | 4,378,758 | 7,583,863 | 3,532,061 | |||||||
Long-term debt | 26,508,101 | 21,955,768 | 23,564,706 | |||||||
Deferred revenue | 56,078 | 39,140 | 15,122 | |||||||
Other long-term liabilities | 3,914,840 | 3,479,400 | 2,612,329 | |||||||
Net debt | 23,882,704 | 21,416,244 | 21,416,149 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,817,411 | 6,485,584 | 4,590,146 | |||||||
CAPEX | (5,440,952) | (2,989,921) | (9,515,726) | |||||||
Cash from investing activities | (4,817,471) | (4,023,604) | (8,211,679) | |||||||
Cash from financing activities | (2,679,293) | (1,822,275) | 4,668,939 | |||||||
FCF | 5,587,442 | 5,557,946 | 2,755,904 | |||||||
Balance | ||||||||||
Cash | 7,004,155 | 8,123,387 | 5,680,618 | |||||||
Long term investments | ||||||||||
Excess cash | 6,057,519 | 7,164,302 | 5,068,406 | |||||||
Stockholders' equity | 6,638,018 | 6,381,129 | 6,323,980 | |||||||
Invested Capital | 41,861,263 | 38,478,131 | 33,048,803 | |||||||
ROIC | 15.54% | 20.42% | 10.46% | |||||||
ROCE | 14.64% | 21.32% | 10.49% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,020,000 | 2,019,998 | 2,019,998 | |||||||
Price | 14.18 31.05% | 10.82 -6.64% | 11.59 -13.96% | |||||||
Market cap | 28,643,600 31.05% | 21,856,378 -6.64% | 23,411,777 -13.96% | |||||||
EV | 53,141,380 | 43,630,809 | 45,128,964 | |||||||
EBITDA | 8,971,556 | 11,829,297 | 7,249,049 | |||||||
EV/EBITDA | 5.92 | 3.69 | 6.23 | |||||||
Interest | 3,205,953 | 3,152,595 | 1,403,868 | |||||||
Interest/NOPBT | 43.33% | 31.23% | 34.27% |