BVMFGGPS3
Market cap1.65bUSD
Dec 20, Last price
14.84BRL
1D
2.77%
1Q
-20.13%
IPO
13.37%
Name
Gps Participacoes e Empreendimentos SA
Chart & Performance
Profile
GPS Participações e Empreendimentos S.A. provides security, facilities, logistics, utility engineering, industrial services, catering, and infrastructure services in Brazil. It offers security services in the areas of property, firefighting and prevention, personal, monitoring center operations, armed escort, event, integrated security solution, and civil aviation security (APAC). The company's facilities services include cleaning and conservation, technical and industrial cleaning, cleaning at heights, hospital cleaning and sanitizing, administrative support, specialized services, operational support, caterers and servers, reception desk and gatehouse, building maintenance, firefighters, landscaping and plant maintenance, and indoor waste management. It also engages in installation, operation, and maintenance of utility systems; offers indoor logistics and industrial maintenance services; operates restaurants; and provides infrastructure services, such as highway maintenance and conservation, and airport and port infrastructure maintenance and conservation, as well as mining, gas pipelines and distribution, railroad, sanitation, and energy project infrastructure and maintenance. The company was founded in 1962 and is headquartered in São Paulo, 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 | 10,631,154 15.32% | 9,218,683 27.96% | 7,204,390 45.77% | |||||||
Cost of revenue | 9,624,174 | 8,323,699 | 6,643,106 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,006,980 | 894,984 | 561,284 | |||||||
NOPBT Margin | 9.47% | 9.71% | 7.79% | |||||||
Operating Taxes | 269,379 | 256,641 | 169,720 | |||||||
Tax Rate | 26.75% | 28.68% | 30.24% | |||||||
NOPAT | 737,601 | 638,343 | 391,564 | |||||||
Net income | 642,510 24.35% | 516,683 29.28% | 399,675 41.40% | |||||||
Dividends | (176,140) | (1,400) | (539,314) | |||||||
Dividend yield | 1.39% | 0.02% | 5.26% | |||||||
Proceeds from repurchase of equity | (3,711) | 1,380,382 | 1,812,407 | |||||||
BB yield | 0.03% | -17.32% | -17.67% | |||||||
Debt | ||||||||||
Debt current | 541,316 | 356,892 | 324,270 | |||||||
Long-term debt | 3,093,799 | 3,079,022 | 1,824,525 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,788,715 | 1,434,114 | 1,107,716 | |||||||
Net debt | 1,062,472 | 736,341 | 508,835 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 423,857 | 403,541 | 367,354 | |||||||
CAPEX | (146,846) | (105,786) | (71,030) | |||||||
Cash from investing activities | 211,508 | (1,220,831) | (1,333,016) | |||||||
Cash from financing activities | (534,796) | 1,054,015 | 886,427 | |||||||
FCF | 132,393 | 107,737 | (432,084) | |||||||
Balance | ||||||||||
Cash | 2,256,410 | 2,699,573 | 1,639,960 | |||||||
Long term investments | 316,233 | |||||||||
Excess cash | 2,041,085 | 2,238,639 | 1,279,740 | |||||||
Stockholders' equity | 2,992,662 | 2,582,538 | 2,154,753 | |||||||
Invested Capital | 6,034,932 | 5,153,759 | 4,131,430 | |||||||
ROIC | 13.18% | 13.75% | 12.44% | |||||||
ROCE | 12.47% | 12.11% | 10.37% | |||||||
EV | ||||||||||
Common stock shares outstanding | 671,664 | 669,053 | 646,488 | |||||||
Price | 18.85 58.27% | 11.91 -24.95% | 15.87 | |||||||
Market cap | 12,660,876 58.89% | 7,968,416 -22.33% | 10,259,768 | |||||||
EV | 13,729,364 | 8,706,638 | 10,770,096 | |||||||
EBITDA | 1,118,588 | 1,086,247 | 687,691 | |||||||
EV/EBITDA | 12.27 | 8.02 | 15.66 | |||||||
Interest | 572,135 | 317,765 | 104,480 | |||||||
Interest/NOPBT | 56.82% | 35.51% | 18.61% |