BVMF
MERC4
Market cap28mUSD
May 08, Last price
9.50BRL
Name
Creditaqui Financeira SA - Credito Financiamento e Investimento
Chart & Performance
Profile
Mercantil do Brasil Financeira S.A. provides direct consumer credit and payroll credit services in Brazil. The company was founded in 1943 and is based in Belo Horizonte, Brazil. Mercantil do Brasil Financeira S.A. is a subsidiary of Banco Mercantil do Brasil S.A.
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 | 83,941 150.10% | 33,563 -33.71% | 50,630 1.32% | |||||||
Cost of revenue | 21,060 | 1,487 | 14,138 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 62,881 | 32,076 | 36,492 | |||||||
NOPBT Margin | 74.91% | 95.57% | 72.08% | |||||||
Operating Taxes | 14,628 | (556) | (2,612) | |||||||
Tax Rate | 23.26% | |||||||||
NOPAT | 48,253 | 32,632 | 39,104 | |||||||
Net income | 25,131 807.91% | 2,768 -147.36% | (5,844) -144.24% | |||||||
Dividends | (9,155) | (3,244) | (3,444) | |||||||
Dividend yield | 2.61% | |||||||||
Proceeds from repurchase of equity | 321,569 | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 33,571 | 39,764 | ||||||||
Net debt | (349,683) | (38,020) | (8,864) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (326,950) | 32,174 | (2,658) | |||||||
CAPEX | (11,016) | |||||||||
Cash from investing activities | (645) | |||||||||
Cash from financing activities | 312,414 | (17,976) | (3,444) | |||||||
FCF | 45,144 | 47,187 | 43,738 | |||||||
Balance | ||||||||||
Cash | 16,727 | 20,483 | 1,198 | |||||||
Long term investments | 332,956 | 17,537 | 7,666 | |||||||
Excess cash | 345,486 | 36,342 | 6,332 | |||||||
Stockholders' equity | 307,299 | 76,380 | 135,106 | |||||||
Invested Capital | 535,015 | 239,424 | 284,382 | |||||||
ROIC | 12.46% | 12.46% | 13.98% | |||||||
ROCE | 7.47% | 11.63% | 12.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 40,995 | 18,010 | 18,010 | |||||||
Price | 7.34 | |||||||||
Market cap | 132,193 | |||||||||
EV | 182,088 | |||||||||
EBITDA | 62,881 | 32,076 | 36,492 | |||||||
EV/EBITDA | 4.99 | |||||||||
Interest | 20,718 | 566 | 4,587 | |||||||
Interest/NOPBT | 32.95% | 1.76% | 12.57% |