BVMFFESA3
Market cap537mUSD
Dec 19, Last price
11.98BRL
1D
8.91%
1Q
-8.90%
Jan 2017
467.77%
IPO
25,776.81%
Name
Companhia de Ferro Ligas da Bahia Ferbasa
Chart & Performance
Profile
Cia de Ferro Ligas da Bahia - FERBASA manufactures and sells ferroalloys, ferrochrome, and ferrosilicon in Brazil. The company offers high-carbon ferrochrome, low-carbon ferrochrome, ferrochrome silicon, ferrosilicon, concentrate, chromite sand, lump, active silica, and quicklime. It also engages in the mining, forestry, and metallurgy businesses, as well as generation of electricity through wind mills. The company was founded in 1961 and is based in Salvador, Brazil. Cia de Ferro Ligas da Bahia - FERBASA is a subsidiary of Fundação José Carvalho.
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 | 2,435,135 -22.42% | 3,139,016 31.37% | 2,389,477 47.31% | |||||||
Cost of revenue | 2,130,608 | 1,935,412 | 1,554,193 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 304,527 | 1,203,604 | 835,284 | |||||||
NOPBT Margin | 12.51% | 38.34% | 34.96% | |||||||
Operating Taxes | 36,752 | 181,888 | 58,754 | |||||||
Tax Rate | 12.07% | 15.11% | 7.03% | |||||||
NOPAT | 267,775 | 1,021,716 | 776,530 | |||||||
Net income | 382,649 -63.98% | 1,062,276 65.24% | 642,878 821.40% | |||||||
Dividends | (225,917) | (448,753) | (104,559) | |||||||
Dividend yield | 5.71% | 10.36% | 2.93% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 116,855 | 97,246 | 87,850 | |||||||
Long-term debt | 296,702 | 340,900 | 368,379 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 190,126 | 228,702 | 208,642 | |||||||
Net debt | (759,194) | (429,417) | (146,013) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 476,565 | 1,194,604 | 759,731 | |||||||
CAPEX | (328,839) | (260,250) | (127,123) | |||||||
Cash from investing activities | (245,205) | (381,891) | (376,782) | |||||||
Cash from financing activities | (363,910) | (555,123) | (256,934) | |||||||
FCF | (111,480) | 921,781 | 535,201 | |||||||
Balance | ||||||||||
Cash | 805,086 | 867,563 | 602,242 | |||||||
Long term investments | 367,665 | |||||||||
Excess cash | 1,050,994 | 710,612 | 482,768 | |||||||
Stockholders' equity | 3,176,879 | 1,226,655 | 1,226,504 | |||||||
Invested Capital | 2,673,090 | 2,947,046 | 2,526,927 | |||||||
ROIC | 9.53% | 37.33% | 32.18% | |||||||
ROCE | 8.17% | 32.90% | 27.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 340,387 | 340,387 | 340,387 | |||||||
Price | 11.62 -8.65% | 12.72 21.26% | 10.49 -45.11% | |||||||
Market cap | 3,955,295 -8.65% | 4,329,720 21.26% | 3,570,658 -45.11% | |||||||
EV | 3,197,489 | 3,901,514 | 3,425,705 | |||||||
EBITDA | 456,122 | 1,324,879 | 950,916 | |||||||
EV/EBITDA | 7.01 | 2.94 | 3.60 | |||||||
Interest | 51,360 | 36,253 | 30,794 | |||||||
Interest/NOPBT | 16.87% | 3.01% | 3.69% |