Loading...
BVMF
ELMD3
Market cap773mUSD
May 15, Last price  
30.72BRL
1D
0.23%
1Q
3.47%
IPO
87.89%
Name

Eletromidia SA

Chart & Performance

D1W1MN
P/E
38.39
P/S
3.70
EPS
0.80
Div Yield, %
0.21%
Shrs. gr., 5y
1.59%
Rev. gr., 5y
21.04%
Revenues
1.19b
+26.48%
726,77977,08047,003,74578,610,434115,209,140161,691,000214,567,000456,976,000268,303,000415,698,000799,978,000938,662,0001,187,207,000
Net income
114m
+70.56%
502,9312,650,7866,574,773445,9823,274,698-2,181,0008,695,0008,138,000-68,154,000-11,479,00032,190,00067,107,000114,460,000
CFO
279m
+22.41%
321,5712,982,4019,301,3146,756,4409,562,94015,314,0007,330,00054,315,00060,365,000220,000164,929,000227,633,000278,635,000
Dividend
Apr 29, 20240.064981 BRL/sh
Earnings
Aug 05, 2025

Profile

Eletromidia S.A. operates as an out-of-home advertising company in Brazil. It operates a network of digital and static faces located in transport areas and airports, residential and commercial buildings, shopping malls, and urban furniture markets. The company was founded in 1993 and is headquartered in São Paulo, Brazil. Eletromidia S.A. is a subsidiary of Cosme Velho Participações S.A.
URL
https://eletromidia.com.br/
IPO date
Feb 17, 2021
Employees
Domiciled in
BR
Incorporated in
BR

Valuation

Title
BRL in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,187,207
26.48%
938,662
17.34%
799,978
92.44%
Cost of revenue
876,665
741,276
665,990
Unusual Expense (Income)
NOPBT
310,542
197,386
133,988
NOPBT Margin
26.16%
21.03%
16.75%
Operating Taxes
39,602
6,964
(6,073)
Tax Rate
12.75%
3.53%
NOPAT
270,940
190,422
140,061
Net income
114,460
70.56%
67,107
108.47%
32,190
-380.43%
Dividends
(12,056)
Dividend yield
Proceeds from repurchase of equity
2,305
2,879
(10,514)
BB yield
-0.13%
0.72%
Debt
Debt current
23,971
336,271
283,920
Long-term debt
1,375,080
704,791
419,144
Deferred revenue
Other long-term liabilities
34,616
111,056
135,331
Net debt
887,434
554,008
534,243
Cash flow
Cash from operating activities
278,635
227,633
164,929
CAPEX
(557,135)
(167,978)
(117,584)
Cash from investing activities
(570,982)
(169,353)
(494,390)
Cash from financing activities
316,910
259,953
(81,900)
FCF
489,519
(199,960)
(17,956)
Balance
Cash
511,617
487,054
168,821
Long term investments
Excess cash
452,257
440,121
128,822
Stockholders' equity
421,842
1,054,747
323,602
Invested Capital
2,134,797
1,712,021
1,654,007
ROIC
14.09%
11.31%
9.48%
ROCE
12.09%
9.17%
7.50%
EV
Common stock shares outstanding
146,618
142,459
Price
28.60
82.63%
15.66
53.08%
10.23
2.30%
Market cap
2,296,038
57.55%
1,457,356
4.74%
EV
3,030,306
2,152,190
EBITDA
432,573
335,827
251,241
EV/EBITDA
9.02
8.57
Interest
110,584
124,748
109,913
Interest/NOPBT
35.61%
63.20%
82.03%