BVMFDIRR3
Market cap768mUSD
Dec 23, Last price
27.47BRL
1D
-1.75%
1Q
-12.49%
Jan 2017
502.41%
IPO
150.64%
Name
Direcional Engenharia SA
Chart & Performance
Profile
Direcional Engenharia S.A. operates as a real estate development and construction company in Brazil. The company primarily develops and builds projects for low-income and middle-income segments primarily in the Northern, Northeastern, Midwestern, and Southeastern regions. The company was founded in 1981 and is headquartered in Belo Horizonte, 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 | 2,355,183 8.90% | 2,162,616 21.74% | 1,776,380 18.37% | |||||||
Cost of revenue | 1,927,160 | 1,755,678 | 1,452,687 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 428,023 | 406,938 | 323,693 | |||||||
NOPBT Margin | 18.17% | 18.82% | 18.22% | |||||||
Operating Taxes | 49,982 | 45,846 | 35,563 | |||||||
Tax Rate | 11.68% | 11.27% | 10.99% | |||||||
NOPAT | 378,041 | 361,092 | 288,130 | |||||||
Net income | 331,560 74.49% | 190,020 29.62% | 146,603 29.65% | |||||||
Dividends | (104,288) | (69,964) | (100,147) | |||||||
Dividend yield | 2.86% | 2.99% | 5.38% | |||||||
Proceeds from repurchase of equity | 406,882 | 434,040 | 18,750 | |||||||
BB yield | -11.14% | -18.53% | -1.01% | |||||||
Debt | ||||||||||
Debt current | 285,802 | 337,175 | 137,293 | |||||||
Long-term debt | 1,122,863 | 1,131,070 | 1,174,543 | |||||||
Deferred revenue | 398,915 | 375,344 | ||||||||
Other long-term liabilities | 3,316,487 | 2,583,729 | 2,175,619 | |||||||
Net debt | (87,881) | 280,873 | 262,676 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (280,355) | 220,357 | 103,610 | |||||||
CAPEX | (7,062) | (56,688) | (16,712) | |||||||
Cash from investing activities | (74,317) | (49,134) | (100,947) | |||||||
Cash from financing activities | 255,526 | (162,053) | (10,278) | |||||||
FCF | (91,337) | 731,094 | 274,695 | |||||||
Balance | ||||||||||
Cash | 1,327,171 | 1,187,372 | 1,049,160 | |||||||
Long term investments | 169,375 | |||||||||
Excess cash | 1,378,787 | 1,079,241 | 960,341 | |||||||
Stockholders' equity | 1,317,044 | 912,696 | 908,568 | |||||||
Invested Capital | 5,497,590 | 4,956,743 | 4,353,471 | |||||||
ROIC | 7.23% | 7.76% | 6.98% | |||||||
ROCE | 6.28% | 6.89% | 6.11% | |||||||
EV | ||||||||||
Common stock shares outstanding | 163,128 | 149,745 | 146,464 | |||||||
Price | 22.39 43.16% | 15.64 23.05% | 12.71 -2.90% | |||||||
Market cap | 3,652,444 55.95% | 2,342,009 25.81% | 1,861,560 -4.67% | |||||||
EV | 3,721,744 | 2,782,596 | 2,279,822 | |||||||
EBITDA | 488,578 | 460,363 | 374,980 | |||||||
EV/EBITDA | 7.62 | 6.04 | 6.08 | |||||||
Interest | 132,601 | 154,342 | 116,351 | |||||||
Interest/NOPBT | 30.98% | 37.93% | 35.94% |