BVMFPRIO3
Market cap5.52bUSD
Dec 20, Last price
40.27BRL
1D
1.49%
1Q
-8.89%
Jan 2017
84.89%
IPO
78.98%
Name
Petro Rio SA
Chart & Performance
Profile
Petro Rio S.A., together with its subsidiaries, engages in the exploration, development, and production of oil and natural gas properties in Brazil and internationally. It holds a 100% interest in the Polvo Field covering approximately 134 square kilometres located in the southern portion of the Campos Basin, Rio de Janeiro; and the Frade Field that consists of approximately 154 kilometres located in the northern region of the Campos Basin, Rio de Janeiro. The company also holds interest in the Manati Field that comprises approximately 76 square kilometres located in the Camumu Basin, on the coast of the State of Bahia. In addition, it imports, exports, refines, sells, and distributes oil, natural gas, fuels, and oil by-products; engages in the generation, sale, and distribution of electric power, as well as holds interests in other companies. The company was formerly known as HRT Participações em Petróleo S.A. and changed its name to Petro Rio S.A. in June 2015. Petro Rio S.A. was incorporated in 2009 and is headquartered in Rio de Janeiro, 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 | 11,905,041 87.08% | 6,363,475 44.76% | 4,396,003 130.86% | |||||||
Cost of revenue | 4,363,846 | 2,229,052 | 1,966,485 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,541,195 | 4,134,423 | 2,429,518 | |||||||
NOPBT Margin | 63.34% | 64.97% | 55.27% | |||||||
Operating Taxes | 924,767 | 234,748 | 166,075 | |||||||
Tax Rate | 12.26% | 5.68% | 6.84% | |||||||
NOPAT | 6,616,428 | 3,899,675 | 2,263,443 | |||||||
Net income | 5,179,905 51.15% | 3,427,072 157.09% | 1,333,046 194.42% | |||||||
Dividends | (60,618) | |||||||||
Dividend yield | 0.16% | |||||||||
Proceeds from repurchase of equity | (497,523) | (2,603) | 1,976,078 | |||||||
BB yield | 1.28% | 0.01% | -11.46% | |||||||
Debt | ||||||||||
Debt current | 1,476,564 | 498,319 | 106,458 | |||||||
Long-term debt | 10,239,076 | 10,136,485 | 4,388,207 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,891,003 | 387,637 | 720,335 | |||||||
Net debt | 9,269,568 | 1,011,325 | (201,857) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 7,213,627 | 4,927,159 | 2,183,736 | |||||||
CAPEX | (13,323,637) | (3,731,556) | (1,312,612) | |||||||
Cash from investing activities | (13,244,756) | (175,963) | (4,743,320) | |||||||
Cash from financing activities | (390,443) | 4,009,917 | 2,627,429 | |||||||
FCF | 318,057 | 1,787,406 | 2,149,773 | |||||||
Balance | ||||||||||
Cash | 2,335,403 | 9,612,961 | 4,685,877 | |||||||
Long term investments | 110,669 | 10,518 | 10,645 | |||||||
Excess cash | 1,850,820 | 9,305,305 | 4,476,722 | |||||||
Stockholders' equity | 5,352,792 | 13,633,537 | 6,916,504 | |||||||
Invested Capital | 24,472,865 | 9,949,083 | 6,581,477 | |||||||
ROIC | 38.44% | 47.18% | 37.30% | |||||||
ROCE | 28.65% | 21.47% | 21.97% | |||||||
EV | ||||||||||
Common stock shares outstanding | 847,234 | 851,792 | 834,458 | |||||||
Price | 46.05 23.76% | 37.21 80.02% | 20.67 47.22% | |||||||
Market cap | 39,015,126 23.09% | 31,695,180 83.76% | 17,248,247 79.51% | |||||||
EV | 48,284,694 | 32,706,505 | 17,046,390 | |||||||
EBITDA | 9,595,780 | 4,988,679 | 3,310,789 | |||||||
EV/EBITDA | 5.03 | 6.56 | 5.15 | |||||||
Interest | 671,023 | 398,359 | 263,754 | |||||||
Interest/NOPBT | 8.90% | 9.64% | 10.86% |