BVMFCEBR5
Market cap188mUSD
Dec 23, Last price
15.49BRL
1D
-0.39%
1Q
-6.40%
Name
Companhia Energetica de Brasilia CEB
Chart & Performance
Profile
Companhia Energética de Brasília - CEB, through its subsidiaries, engages in the generation and distribution of electrical energy in Brazil. It also constructs hydroelectric power plant in Catetinho; and produces and distributes gas through pipelines federal district. The company was formerly known as Companhia de Eletricidade de Brasília and changed its name to Companhia Energética de Brasília - CEB in 1992. Companhia Energética de Brasília - CEB was founded in 1968 and is headquartered in Brasília, 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 | 352,571 9.42% | 322,217 -6.08% | 343,088 34.45% | |||||||
Cost of revenue | 225,942 | 203,213 | 222,087 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 126,629 | 119,004 | 121,001 | |||||||
NOPBT Margin | 35.92% | 36.93% | 35.27% | |||||||
Operating Taxes | 62,913 | 90,792 | 629,055 | |||||||
Tax Rate | 49.68% | 76.29% | 519.88% | |||||||
NOPAT | 63,716 | 28,212 | (508,054) | |||||||
Net income | 183,510 -33.04% | 274,076 -78.08% | 1,250,457 1,064.86% | |||||||
Dividends | (264,413) | (307,132) | (1,446,682) | |||||||
Dividend yield | 21.02% | 41.81% | 125.91% | |||||||
Proceeds from repurchase of equity | 956 | |||||||||
BB yield | -0.08% | |||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 3,487 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 34,013 | 32,857 | 14,663 | |||||||
Net debt | (1,100,007) | (739,509) | (714,792) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 243,374 | 274,076 | (385,148) | |||||||
CAPEX | (36,508) | (3,635) | (4,328) | |||||||
Cash from investing activities | (36,508) | (2,958) | 2,510,477 | |||||||
Cash from financing activities | (263,457) | (171,217) | (1,547,240) | |||||||
FCF | 469 | 41,926 | (92,490) | |||||||
Balance | ||||||||||
Cash | 682,918 | 739,509 | 714,792 | |||||||
Long term investments | 420,576 | |||||||||
Excess cash | 1,085,865 | 723,398 | 697,638 | |||||||
Stockholders' equity | 1,269,038 | 815,886 | 795,244 | |||||||
Invested Capital | 217,186 | 536,416 | 375,246 | |||||||
ROIC | 16.91% | 6.19% | ||||||||
ROCE | 9.72% | 9.45% | 11.28% | |||||||
EV | ||||||||||
Common stock shares outstanding | 72,082 | 72,082 | 72,082 | |||||||
Price | 17.45 71.25% | 10.19 -36.07% | 15.94 -36.24% | |||||||
Market cap | 1,257,831 71.25% | 734,516 -36.07% | 1,148,987 -36.24% | |||||||
EV | 418,522 | 244,868 | 663,414 | |||||||
EBITDA | 134,687 | 128,784 | 130,934 | |||||||
EV/EBITDA | 3.11 | 1.90 | 5.07 | |||||||
Interest | 1,887 | 421 | 1,385 | |||||||
Interest/NOPBT | 1.49% | 0.35% | 1.14% |