BVMFPMAM3
Market cap11mUSD
Dec 23, Last price
1.00BRL
1D
-0.99%
1Q
-45.65%
Jan 2017
-96.13%
IPO
-98.69%
Name
Paranapanema SA
Chart & Performance
Profile
Paranapanema S.A. produces and sells copper and its byproducts in Brazil and internationally. Its products include cathodes, wire rod, drawn wire, sulfuric acid, oleum, iron silicate, and anode sludge from which precious metals are extracted; and copper and bronze connections for hot and cold-water plumbing systems, as well as pipes for industrial, residential gas, and fire-fighting systems. The company also offers semi-finished products of copper and copper alloys; and copper and copper alloy laminates, wires, bars, and profiles that are used for manufacturing parts and components in automotive, electronics, apparel, hardware, bathroom fixture, stamping, machining, and other industries. In addition, it provides copper tubes for use in air conditioning systems, compressors, components, refrigeration systems, and civil construction. The company offers its products under the Caraíba, Eluma, and Paranapanema brand names. Paranapanema S.A. was founded in 1956 and is headquartered in Santo André, 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 | 972,820 -51.50% | 2,005,986 -57.45% | 4,714,962 11.77% | |||||||
Cost of revenue | 1,423,158 | 2,598,981 | 4,811,019 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (450,338) | (592,995) | (96,057) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 12,618 | (26,741) | 9,635 | |||||||
Tax Rate | ||||||||||
NOPAT | (462,956) | (566,254) | (105,692) | |||||||
Net income | (1,389,934) -48.54% | (2,701,084) 237.17% | (801,105) -7.02% | |||||||
Dividends | (152) | |||||||||
Dividend yield | 0.08% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,253,975 | 2,821,190 | 624,954 | |||||||
Long-term debt | 492,949 | 396,209 | 2,648,925 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 1,600,294 | 921,630 | 201,214 | |||||||
Net debt | 3,684,124 | 3,212,250 | 3,226,930 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (124,416) | 217,756 | 32,501 | |||||||
CAPEX | (19,332) | (89,172) | (91,154) | |||||||
Cash from investing activities | (14,628) | (73,525) | (68,915) | |||||||
Cash from financing activities | 136,629 | (181,846) | (62,232) | |||||||
FCF | (227,862) | 71,708 | 30,335 | |||||||
Balance | ||||||||||
Cash | 24,463 | 23,809 | 56,447 | |||||||
Long term investments | 38,337 | (18,660) | (9,498) | |||||||
Excess cash | 14,159 | |||||||||
Stockholders' equity | (4,222,769) | (2,842,612) | (320,698) | |||||||
Invested Capital | 5,333,900 | 4,141,048 | 2,818,572 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 43,402 | 43,402 | 40,704 | |||||||
Price | 4.34 -6.87% | 4.66 -53.91% | 10.11 1.10% | |||||||
Market cap | 188,366 -6.87% | 202,255 -50.85% | 411,517 1.10% | |||||||
EV | 3,872,490 | 3,414,505 | 4,296,821 | |||||||
EBITDA | (328,303) | (476,384) | 56,689 | |||||||
EV/EBITDA | 75.80 | |||||||||
Interest | 788,139 | 356,835 | 222,267 | |||||||
Interest/NOPBT |