BVMFCLSC4
Market cap493mUSD
Dec 23, Last price
79.66BRL
1D
1.42%
1Q
-6.78%
Jan 2017
642.48%
Name
Centrais Eletricas de Santa Catarina SA Celesc
Chart & Performance
Profile
Centrais Elétricas de Santa Catarina S.A., through its subsidiaries, generates, transmits, and distributes power in Brazil. It primarily owns hydroelectric plants, as well as distributes natural gas through pipes. The company was founded in 1955 and is headquartered in Florianópolis, 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 | 10,402,608 9.99% | 9,457,628 -11.54% | 10,691,401 30.48% | |||||||
Cost of revenue | 9,866,074 | 9,029,836 | 10,292,939 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 536,534 | 427,792 | 398,462 | |||||||
NOPBT Margin | 5.16% | 4.52% | 3.73% | |||||||
Operating Taxes | 126,281 | 179,092 | 258,357 | |||||||
Tax Rate | 23.54% | 41.86% | 64.84% | |||||||
NOPAT | 410,253 | 248,700 | 140,105 | |||||||
Net income | 557,034 3.05% | 540,562 -4.01% | 563,172 8.58% | |||||||
Dividends | (179,469) | (143,270) | (123,004) | |||||||
Dividend yield | 7.25% | 7.76% | 5.85% | |||||||
Proceeds from repurchase of equity | (152) | |||||||||
BB yield | 0.01% | |||||||||
Debt | ||||||||||
Debt current | 533,165 | 509,278 | 182,770 | |||||||
Long-term debt | 2,672,168 | 1,956,580 | 1,868,867 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,885,789 | 2,919,126 | 4,118,145 | |||||||
Net debt | (361,558) | 1,467,619 | 1,136,663 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 450,294 | 867,915 | 378,279 | |||||||
CAPEX | (53,162) | (1,029,630) | (641,208) | |||||||
Cash from investing activities | (1,009,682) | (1,008,923) | (613,239) | |||||||
Cash from financing activities | 524,900 | 237,604 | (87,157) | |||||||
FCF | 350,869 | 905,600 | 123,376 | |||||||
Balance | ||||||||||
Cash | 906,196 | 998,239 | 914,974 | |||||||
Long term investments | 2,660,695 | |||||||||
Excess cash | 3,046,761 | 525,358 | 380,404 | |||||||
Stockholders' equity | 2,932,567 | 2,480,000 | 2,480,000 | |||||||
Invested Capital | 6,074,091 | 7,734,507 | 8,395,911 | |||||||
ROIC | 5.94% | 3.08% | 1.79% | |||||||
ROCE | 5.89% | 5.10% | 4.50% | |||||||
EV | ||||||||||
Common stock shares outstanding | 38,571 | 38,571 | 38,571 | |||||||
Price | 64.21 34.19% | 47.85 -12.23% | 54.52 33.96% | |||||||
Market cap | 2,476,644 34.19% | 1,845,622 -12.23% | 2,102,891 33.96% | |||||||
EV | 2,115,086 | 3,313,241 | 3,239,554 | |||||||
EBITDA | 851,135 | 704,874 | 644,167 | |||||||
EV/EBITDA | 2.49 | 4.70 | 5.03 | |||||||
Interest | 255,199 | 417,488 | 356,170 | |||||||
Interest/NOPBT | 47.56% | 97.59% | 89.39% |