BVMFGOLL4
Market cap88mUSD
Dec 23, Last price
1.30BRL
1D
-0.76%
1Q
21.50%
Jan 2017
-71.86%
Name
Gol Linhas Aereas Inteligentes SA
Chart & Performance
Profile
GOL Linhas Aéreas Inteligentes S.A. provides scheduled and non-scheduled air transportation services for passengers and cargo; and maintenance services for aircrafts and components in Brazil, rest of South America, the Caribbean, and the United States. The company offers Smiles frequent-flyer programs to approximately 19 million members, allowing clients to accumulate and redeem miles. It operates a fleet of 135 Boeing 737 aircrafts with 492 daily flights. GOL Linhas Aéreas Inteligentes S.A. was founded in 2000 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 |
---|---|---|---|---|---|---|---|---|---|
2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | |||||||||
Revenues | 15,198,725 104.47% | 7,433,384 16.66% | |||||||
Cost of revenue | 14,679,014 | 11,120,702 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 519,711 | (3,687,318) | |||||||
NOPBT Margin | 3.42% | ||||||||
Operating Taxes | 43,798 | (192,423) | |||||||
Tax Rate | 8.43% | ||||||||
NOPAT | 475,913 | (3,494,895) | |||||||
Net income | (1,561,473) -78.26% | (7,183,804) 21.86% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 16 | 588 | |||||||
BB yield | 0.00% | 0.00% | |||||||
Debt | |||||||||
Debt current | 3,074,887 | 2,692,301 | |||||||
Long-term debt | 31,323,922 | 30,733,697 | |||||||
Deferred revenue | 3,239,245 | ||||||||
Other long-term liabilities | 4,314,536 | 1,163,858 | |||||||
Net debt | 33,806,356 | 32,566,051 | |||||||
Cash flow | |||||||||
Cash from operating activities | 2,168,772 | 705,562 | |||||||
CAPEX | (857,329) | (788,506) | |||||||
Cash from investing activities | (787,510) | (179,622) | |||||||
Cash from financing activities | (1,673,546) | (672,023) | |||||||
FCF | 885,647 | (4,163,975) | |||||||
Balance | |||||||||
Cash | 573,148 | 777,621 | |||||||
Long term investments | 19,305 | 82,326 | |||||||
Excess cash | 488,278 | ||||||||
Stockholders' equity | (21,319,905) | (21,012,167) | |||||||
Invested Capital | 27,208,665 | 26,902,570 | |||||||
ROIC | 1.76% | ||||||||
ROCE | 8.77% | ||||||||
EV | |||||||||
Common stock shares outstanding | 1,595,372 | 1,579,584 | |||||||
Price | 7.34 -56.90% | 17.03 -31.72% | |||||||
Market cap | 11,710,034 -56.47% | 26,900,326 -31.25% | |||||||
EV | 45,516,390 | 59,466,377 | |||||||
EBITDA | 2,239,845 | (2,351,505) | |||||||
EV/EBITDA | 20.32 | ||||||||
Interest | 2,611,537 | 1,834,693 | |||||||
Interest/NOPBT | 502.50% |