BVMFCYRE3
Market cap1.02bUSD
Dec 23, Last price
17.56BRL
1D
-2.34%
1Q
-14.13%
Jan 2017
70.98%
Name
Cyrela Brazil Realty SA Empreendimentos e Participacoes
Chart & Performance
Profile
Cyrela Brazil Realty S.A. Empreendimentos e Participações develops, constructs, and sells residential properties in Brazil. The company also provides consultancy services related to real estate. It offers properties under the Cyrela, Living, Vivaz, and Cyrela Urbanismo brand names. The company was founded in 1962 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 | 6,252,699 15.53% | 5,412,295 12.97% | 4,790,833 25.29% | |||||||
Cost of revenue | 5,159,657 | 4,495,908 | 3,773,783 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,093,042 | 916,387 | 1,017,050 | |||||||
NOPBT Margin | 17.48% | 16.93% | 21.23% | |||||||
Operating Taxes | 156,511 | 123,025 | 88,620 | |||||||
Tax Rate | 14.32% | 13.43% | 8.71% | |||||||
NOPAT | 936,531 | 793,362 | 928,430 | |||||||
Net income | 942,090 16.47% | 808,880 -11.54% | 914,356 -48.06% | |||||||
Dividends | (317,126) | (25,034) | (200,901) | |||||||
Dividend yield | 3.51% | 0.51% | 3.31% | |||||||
Proceeds from repurchase of equity | (10,652) | 21,287 | ||||||||
BB yield | 0.12% | -0.35% | ||||||||
Debt | ||||||||||
Debt current | 1,405,470 | 1,494,443 | 703,620 | |||||||
Long-term debt | 3,752,068 | 3,360,423 | 2,921,850 | |||||||
Deferred revenue | 658,739 | 885,696 | 809,011 | |||||||
Other long-term liabilities | 575,604 | 486,753 | 331,085 | |||||||
Net debt | 577,741 | 721,138 | 555,357 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (615,686) | (402,798) | (396,758) | |||||||
CAPEX | (140,449) | (300,405) | (86,770) | |||||||
Cash from investing activities | 577,189 | (757,644) | (471,955) | |||||||
Cash from financing activities | 151,276 | 1,083,511 | 874,574 | |||||||
FCF | (44,011) | 282,843 | (46,038) | |||||||
Balance | ||||||||||
Cash | 2,703,757 | 2,856,741 | 2,504,832 | |||||||
Long term investments | 1,876,040 | 1,276,987 | 565,281 | |||||||
Excess cash | 4,267,162 | 3,863,113 | 2,830,571 | |||||||
Stockholders' equity | 8,808,563 | 11,198,655 | 9,619,586 | |||||||
Invested Capital | 10,624,545 | 10,007,523 | 8,694,879 | |||||||
ROIC | 9.08% | 8.48% | 11.96% | |||||||
ROCE | 7.13% | 6.41% | 8.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 374,921 | 375,730 | 384,504 | |||||||
Price | 24.08 84.24% | 13.07 -17.17% | 15.78 -46.47% | |||||||
Market cap | 9,028,098 83.84% | 4,910,791 -19.06% | 6,067,473 -46.47% | |||||||
EV | 10,415,324 | 9,410,755 | 9,852,140 | |||||||
EBITDA | 1,160,130 | 979,660 | 1,057,224 | |||||||
EV/EBITDA | 8.98 | 9.61 | 9.32 | |||||||
Interest | 455,274 | 411,967 | 148,512 | |||||||
Interest/NOPBT | 41.65% | 44.96% | 14.60% |