BVMFGUAR3
Market cap507mUSD
Dec 23, Last price
6.30BRL
1D
-4.55%
1Q
-21.74%
Jan 2017
-89.64%
Name
Guararapes Confeccoes SA
Chart & Performance
Profile
Guararapes Confecções S.A. engages in the manufacture, distribution, and retail of fashion clothes in Brazil. It provides financial services, including interest-bearing installment sales, personal loans, and cash withdrawals; and insurance products comprising unemployment, home, personal accident, and card protection, as well as home, vehicle, and dental assistance plans. The company also owns and leases Shopping Midway Mall that covers an area of approximately 231,000 square meters located in Natal. As of July 30, 2021, it operated a network of 315 stores Guararapes Confecções S.A. was founded in 1947 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 8,795,386 3.98% | 8,458,663 17.14% | 7,221,181 15.62% | |||||||
Cost of revenue | 4,764,476 | 5,026,910 | 4,854,678 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,030,910 | 3,431,753 | 2,366,503 | |||||||
NOPBT Margin | 45.83% | 40.57% | 32.77% | |||||||
Operating Taxes | 13,046 | (96,129) | (242,002) | |||||||
Tax Rate | 0.32% | |||||||||
NOPAT | 4,017,864 | 3,527,882 | 2,608,505 | |||||||
Net income | (34,260) -165.91% | 51,980 -88.53% | 453,128 -1,768.73% | |||||||
Dividends | (201,401) | (173,624) | ||||||||
Dividend yield | 6.19% | 3.53% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,334,858 | 1,660,683 | 1,661,378 | |||||||
Long-term debt | 4,377,894 | 4,313,705 | 3,916,133 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 254,470 | 186,254 | 4,599 | |||||||
Net debt | 3,269,382 | 3,204,536 | 2,053,604 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,327,995 | 1,107,540 | 30,439 | |||||||
CAPEX | (376,966) | (588,828) | (568,543) | |||||||
Cash from investing activities | (945,303) | (532,520) | (156,755) | |||||||
Cash from financing activities | (1,140,858) | (256,646) | (1,069,855) | |||||||
FCF | 4,584,205 | 2,775,357 | 2,192,370 | |||||||
Balance | ||||||||||
Cash | 2,443,370 | 2,420,540 | 2,090,553 | |||||||
Long term investments | 349,312 | 1,433,354 | ||||||||
Excess cash | 2,003,601 | 2,346,919 | 3,162,848 | |||||||
Stockholders' equity | 3,100,000 | 7,368,229 | 7,390,083 | |||||||
Invested Capital | 8,084,838 | 7,806,998 | 6,457,024 | |||||||
ROIC | 50.57% | 49.47% | 40.06% | |||||||
ROCE | 39.96% | 33.48% | 24.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 499,200 | 499,197 | 499,197 | |||||||
Price | 6.54 0.31% | 6.52 -33.81% | 9.85 -33.94% | |||||||
Market cap | 3,264,768 0.31% | 3,254,767 -33.81% | 4,917,095 -33.94% | |||||||
EV | 6,534,150 | 6,459,303 | 6,970,699 | |||||||
EBITDA | 4,655,272 | 4,031,159 | 2,916,477 | |||||||
EV/EBITDA | 1.40 | 1.60 | 2.39 | |||||||
Interest | 668,060 | 633,749 | 314,170 | |||||||
Interest/NOPBT | 16.57% | 18.47% | 13.28% |