BVMFDASA3
Market cap393mUSD
Dec 23, Last price
1.92BRL
1D
5.98%
1Q
-29.60%
Jan 2017
-88.99%
Name
Diagnosticos da America SA
Chart & Performance
Profile
Diagnósticos da América S.A. provides diagnostic test services in Latin America. It offers approximately 3,000 types of examinations of clinical analyses and diagnostic imaging services. The company also provides support services to approximately 5,000 laboratories under the Alvaro brand, as well as operates for the public sector under the CientíficaLab brand. The company was formerly known as Laboratório Clínico Delboni Auriemo S.A. and changed its name to Diagnósticos da América S.A. in August 17, 2000. The company was founded in 1966 and is based in Barueri, 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 | 14,252,235 8.56% | 13,128,893 26.01% | 10,418,674 48.01% | |||||||
Cost of revenue | 13,340,533 | 10,556,864 | 8,311,407 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 911,702 | 2,572,029 | 2,107,267 | |||||||
NOPBT Margin | 6.40% | 19.59% | 20.23% | |||||||
Operating Taxes | 133,816 | (191,029) | (157,290) | |||||||
Tax Rate | 14.68% | |||||||||
NOPAT | 777,886 | 2,763,058 | 2,264,557 | |||||||
Net income | (1,166,016) 200.70% | (387,766) 78.75% | (216,937) 46.84% | |||||||
Dividends | (159,241) | (220,250) | ||||||||
Dividend yield | 2.08% | 1.16% | ||||||||
Proceeds from repurchase of equity | 1,565,765 | (37,917) | 5,470,682 | |||||||
BB yield | -21.79% | 0.49% | -28.93% | |||||||
Debt | ||||||||||
Debt current | 1,897,394 | 1,169,608 | 2,107,599 | |||||||
Long-term debt | 14,040,425 | 14,241,726 | 9,098,356 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,827,574 | 1,788,959 | 1,772,400 | |||||||
Net debt | 14,121,022 | 14,126,321 | 7,591,897 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (963,624) | 1,339,682 | 1,298,179 | |||||||
CAPEX | (811,249) | (1,136,157) | (905,805) | |||||||
Cash from investing activities | 978,958 | (1,599,800) | (4,951,718) | |||||||
Cash from financing activities | 284,868 | 1,770,765 | 4,042,958 | |||||||
FCF | 246,758 | 592,456 | 544,387 | |||||||
Balance | ||||||||||
Cash | 1,664,755 | 1,285,013 | 3,614,058 | |||||||
Long term investments | 152,042 | |||||||||
Excess cash | 1,104,185 | 628,568 | 3,093,124 | |||||||
Stockholders' equity | 16,269,817 | 7,128,601 | 7,549,803 | |||||||
Invested Capital | 21,351,836 | 21,219,316 | 15,314,712 | |||||||
ROIC | 3.65% | 15.13% | 18.24% | |||||||
ROCE | 4.06% | 11.77% | 11.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 747,048 | 558,184 | 560,419 | |||||||
Price | 9.62 -29.93% | 13.73 -59.31% | 33.74 -53.46% | |||||||
Market cap | 7,186,602 -6.23% | 7,663,866 -59.47% | 18,908,538 -45.75% | |||||||
EV | 21,311,016 | 21,800,964 | 26,506,665 | |||||||
EBITDA | 2,208,006 | 3,683,552 | 3,037,028 | |||||||
EV/EBITDA | 9.65 | 5.92 | 8.73 | |||||||
Interest | 1,907,732 | 1,601,770 | 523,149 | |||||||
Interest/NOPBT | 209.25% | 62.28% | 24.83% |