Loading...
BVMFMULT3
Market cap1.92bUSD
Dec 20, Last price  
22.55BRL
1D
3.82%
1Q
-14.39%
Jan 2017
17.69%
IPO
6.32%
Name

Multiplan Empreendimentos Imobiliarios SA

Chart & Performance

D1W1MN
BVMF:MULT3 chart
P/E
11.46
P/S
5.76
EPS
1.97
Div Yield, %
3.28%
Shrs. gr., 5y
-0.31%
Rev. gr., 5y
10.55%
Revenues
2.03b
+12.90%
19,761,000252,970,000336,393,000411,231,000523,107,000604,375,000676,252,000961,873,000973,054,0001,113,454,0001,065,030,0001,109,950,0001,156,379,0001,229,142,0001,305,587,0001,081,577,0001,288,393,0001,797,605,0002,029,569,000
Net income
1.02b
+32.65%
3,431,000-32,190,00021,158,00077,397,000171,437,000228,998,000298,176,000388,055,000284,554,000368,062,000362,185,000311,941,000369,401,000472,948,000470,998,000964,174,000453,099,000769,255,0001,020,390,000
CFO
1.19b
-1.35%
205,006,000-36,028,000220,693,000304,794,000457,747,00029,443,000507,237,000417,079,000562,871,000656,113,000650,914,000714,820,000853,029,000961,448,000508,881,000701,737,0001,203,853,0001,187,600,000
Dividend
Dec 23, 20240.19904 BRL/sh
Earnings
Feb 06, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,029,569
12.90%
1,797,605
39.52%
1,288,393
19.12%
Cost of revenue
592,602
617,487
521,411
Unusual Expense (Income)
NOPBT
1,436,967
1,180,118
766,982
NOPBT Margin
70.80%
65.65%
59.53%
Operating Taxes
110,480
57,311
44,667
Tax Rate
7.69%
4.86%
5.82%
NOPAT
1,326,487
1,122,807
722,315
Net income
1,020,390
32.65%
769,255
69.78%
453,099
-53.01%
Dividends
(384,185)
(208,358)
(237,048)
Dividend yield
2.30%
1.61%
2.11%
Proceeds from repurchase of equity
(123,690)
(155,222)
450,102
BB yield
0.74%
1.20%
-4.01%
Debt
Debt current
470,495
464,332
429,509
Long-term debt
2,633,033
2,502,280
2,594,203
Deferred revenue
107,947
52,243
59,584
Other long-term liabilities
110,874
176,346
304,323
Net debt
1,928,148
2,808,210
2,330,502
Cash flow
Cash from operating activities
1,187,600
1,203,853
701,737
CAPEX
(26,012)
(25,177)
(21,909)
Cash from investing activities
(376,304)
(929,719)
(790,635)
Cash from financing activities
(677,227)
(804,339)
(580,723)
FCF
1,329,763
1,254,077
605,946
Balance
Cash
1,175,380
1,024,991
778,463
Long term investments
(866,589)
(85,253)
Excess cash
1,073,902
68,522
628,790
Stockholders' equity
6,631,207
9,203,214
8,505,700
Invested Capital
9,245,214
9,675,173
9,106,690
ROIC
14.02%
11.96%
13.67%
ROCE
13.55%
11.79%
7.66%
EV
Common stock shares outstanding
588,790
591,922
599,098
Price
28.42
29.77%
21.90
16.99%
18.72
-20.44%
Market cap
16,733,414
29.09%
12,963,096
15.59%
11,215,109
-20.85%
EV
18,661,644
15,771,509
13,548,421
EBITDA
1,607,111
1,386,869
968,032
EV/EBITDA
11.61
11.37
14.00
Interest
344,685
371,365
178,053
Interest/NOPBT
23.99%
31.47%
23.21%