BVMF
EVEN3
Market cap263mUSD
Jun 04, Last price
7.53BRL
1D
-0.53%
1Q
28.94%
Jan 2017
103.51%
IPO
-34.52%
Name
Even Construtora e Incorporadora SA
Chart & Performance
Profile
Even Construtora e Incorporadora S.A. operates as a real estate developer and builder in Brazil. The company is involved in site prospecting, property development, brokerage, and project construction activities. It also develops and sells residential projects under the Open and Even brand names, as well as commercial projects under the Even brand. The company operates in São Paulo, Porto Alegre, and Rio de Janeiro. Even Construtora e Incorporadora S.A. was founded in 1974 and is based in São Paulo, Brazil.
Valuation
Title BRL in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 2,157,292 -27.45% | 2,973,650 28.29% | 2,317,936 1.85% | |||||||
Cost of revenue | 1,773,319 | 2,663,910 | 2,116,663 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 383,973 | 309,740 | 201,273 | |||||||
NOPBT Margin | 17.80% | 10.42% | 8.68% | |||||||
Operating Taxes | 39,943 | 72,860 | 56,195 | |||||||
Tax Rate | 10.40% | 23.52% | 27.92% | |||||||
NOPAT | 344,030 | 236,880 | 145,078 | |||||||
Net income | 42,108 -80.51% | 215,997 106.93% | 104,384 -54.85% | |||||||
Dividends | (229,536) | (81,000) | ||||||||
Dividend yield | 21.52% | 4.67% | ||||||||
Proceeds from repurchase of equity | (28,421) | |||||||||
BB yield | 2.66% | |||||||||
Debt | ||||||||||
Debt current | 276,311 | 236,286 | 151,675 | |||||||
Long-term debt | 900,510 | 1,095,086 | 645,789 | |||||||
Deferred revenue | 274,033 | 311,583 | ||||||||
Other long-term liabilities | 925,479 | 1,300,663 | 1,268,533 | |||||||
Net debt | 1,086,386 | 336,840 | (215,869) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (171,629) | (491,762) | (420,349) | |||||||
CAPEX | (38,430) | (4,822) | ||||||||
Cash from investing activities | 170,619 | 106,183 | 35,500 | |||||||
Cash from financing activities | (10,146) | 386,953 | 376,494 | |||||||
FCF | (1,004,276) | 1,017,073 | (343,535) | |||||||
Balance | ||||||||||
Cash | 764,706 | 936,959 | 970,051 | |||||||
Long term investments | (674,271) | 57,573 | 43,282 | |||||||
Excess cash | 845,850 | 897,436 | ||||||||
Stockholders' equity | 2,057,229 | 2,852,816 | 2,764,425 | |||||||
Invested Capital | 4,445,345 | 4,977,682 | 3,895,985 | |||||||
ROIC | 7.30% | 5.34% | 3.98% | |||||||
ROCE | 8.59% | 5.28% | 4.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 199,037 | 211,538 | 210,972 | |||||||
Price | 5.36 -34.63% | 8.20 79.04% | 4.58 -30.50% | |||||||
Market cap | 1,066,838 -38.50% | 1,734,612 79.52% | 966,252 -28.78% | |||||||
EV | 2,422,847 | 3,004,963 | 1,564,983 | |||||||
EBITDA | 388,102 | 319,567 | 210,394 | |||||||
EV/EBITDA | 6.24 | 9.40 | 7.44 | |||||||
Interest | 37,123 | 895 | 24,784 | |||||||
Interest/NOPBT | 9.67% | 0.29% | 12.31% |