Loading...
BVMF
MULT3
Market cap2.16bUSD
Apr 25, Last price  
25.50BRL
1D
1.39%
1Q
22.54%
Jan 2017
33.09%
IPO
20.23%
Name

Multiplan Empreendimentos Imobiliarios SA

Chart & Performance

D1W1MN
P/E
9.18
P/S
4.84
EPS
2.78
Div Yield, %
2.30%
Shrs. gr., 5y
-1.24%
Rev. gr., 5y
14.28%
Revenues
2.54b
+25.39%
19,761,000252,970,000336,393,000411,231,000523,107,000604,375,000676,252,000961,873,000973,054,0001,113,454,0001,065,030,0001,109,950,0001,156,379,0001,229,142,0001,305,587,0001,081,577,0001,288,393,0001,797,605,0002,029,569,0002,544,789,000
Net income
1.34b
+31.40%
3,431,000-32,190,00021,158,00077,397,000171,437,000228,998,000298,176,000388,055,000284,554,000368,062,000362,185,000311,941,000369,401,000472,948,000470,998,000964,174,000453,099,000769,255,0001,020,390,0001,340,814,000
CFO
1.49b
+25.42%
205,006,000-36,028,000220,693,000304,794,000457,747,00029,443,000507,237,000417,079,000562,871,000656,113,000650,914,000714,820,000853,029,000961,448,000508,881,000701,737,0001,203,853,0001,187,600,0001,489,466,000
Dividend
Dec 23, 20240.19904 BRL/sh
Earnings
Jul 23, 2025

Profile

Multiplan Empreendimentos Imobiliários S.A. engages in the planning, development, construction, and sale of real estate projects in Brazil. The company develops residential or commercial properties, including urban shopping malls. It is also involved in the purchase and sale of real estate properties, as well as acquisition and disposal of real estate rights, and its operation through leasing. In addition, the company provides management and administrative services for own or third party shopping malls; technical advisory and support services concerning real estate matters; and civil construction, construction works execution, and engineering and related services. Further, it engages in the planning, development, management, promotion, and intermediation of real estate projects; import and export of goods and services related to its activities; generation and sale of electric power; and acquisition of ownership interests and share control in other entities. The company was founded in 1974 and is based in Rio de Janeiro, Brazil.
URL
https://www.multiplan.com.br/
IPO date
Jul 25, 2007
Employees
Domiciled in
BR
Incorporated in
BR

Valuation

Title
BRL in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,544,789
25.39%
2,029,569
12.90%
1,797,605
39.52%
Cost of revenue
704,794
592,602
617,487
Unusual Expense (Income)
NOPBT
1,839,995
1,436,967
1,180,118
NOPBT Margin
72.30%
70.80%
65.65%
Operating Taxes
176,043
110,480
57,311
Tax Rate
9.57%
7.69%
4.86%
NOPAT
1,663,952
1,326,487
1,122,807
Net income
1,340,814
31.40%
1,020,390
32.65%
769,255
69.78%
Dividends
(384,185)
(208,358)
Dividend yield
2.30%
1.61%
Proceeds from repurchase of equity
(2,106,044)
(123,690)
(155,222)
BB yield
18.09%
0.74%
1.20%
Debt
Debt current
579,020
470,495
464,332
Long-term debt
4,851,912
2,633,033
2,502,280
Deferred revenue
35,653
107,947
52,243
Other long-term liabilities
52,861
110,874
176,346
Net debt
5,379,221
1,928,148
2,808,210
Cash flow
Cash from operating activities
1,489,466
1,187,600
1,203,853
CAPEX
(6,819)
(26,012)
(25,177)
Cash from investing activities
(805,777)
(376,304)
(929,719)
Cash from financing activities
(791,244)
(677,227)
(804,339)
FCF
1,558,955
1,329,763
1,254,077
Balance
Cash
1,191,613
1,175,380
1,024,991
Long term investments
(1,139,902)
(866,589)
Excess cash
1,073,902
68,522
Stockholders' equity
3,158,312
6,631,207
9,203,214
Invested Capital
11,165,215
9,245,214
9,675,173
ROIC
16.30%
14.02%
11.96%
ROCE
15.93%
13.55%
11.79%
EV
Common stock shares outstanding
563,320
588,790
591,922
Price
20.67
-27.27%
28.42
29.77%
21.90
16.99%
Market cap
11,643,822
-30.42%
16,733,414
29.09%
12,963,096
15.59%
EV
17,023,293
18,661,644
15,771,509
EBITDA
1,978,503
1,607,111
1,386,869
EV/EBITDA
8.60
11.61
11.37
Interest
349,154
344,685
371,365
Interest/NOPBT
18.98%
23.99%
31.47%