BVMFPSSA3
Market cap3.94bUSD
Dec 20, Last price
37.34BRL
1D
-1.66%
1Q
4.98%
Jan 2017
38.81%
Name
Porto Seguro SA
Chart & Performance
Profile
Porto Seguro S.A., together with its subsidiaries, provides a range of insurance products and services for individuals and legal entities in Brazil and Uruguay. The company operates through Auto Insurance, Health Plans and Insurance, Personal Insurance and Supplementary Pension, Insurance - Other Lines, Financial Entities and Consortia, and Other segments. It offers auto insurance; health and dental insurance; damage and personal insurance; casualty insurance coverage to households, companies, condominiums, construction works, farms, liability, equipment, transportation, contractual obligation guarantees, and rental surety insurance; life insurance products; and reinsurance products, as well as supplementary pension plans. The company also manages and trades savings bonds; manages consortium for acquisition of chattels and properties, as well as securities portfolios, investment funds, and other third-party funds; grants loans and financing for consumption and working capital; operates private health care plans and credit cards; distributes investment fund quotas; provides services related to protection and electronic monitoring, as well as technical insurance brokerage, telemarketing and call center, and telecommunication services; and trades in and distributes auto parts. In addition, it offers services of occupational health; outpatient medical services; and administrative advisory to physicians and health care providers, as well as labor security and ergonomics services. The company was founded in 1945 and is headquartered in São Paulo, Brazil. Porto Seguro S.A. is a subsidiary of Porto Seguro Itau-unibanco Participações S.A.
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 | 34,586,077 19.67% | 28,900,905 29.28% | 22,355,468 12.96% | |||||||
Cost of revenue | 6,000,992 | 1,608,822 | 1,406,815 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 28,585,085 | 27,292,083 | 20,948,653 | |||||||
NOPBT Margin | 82.65% | 94.43% | 93.71% | |||||||
Operating Taxes | 1,228,174 | 159,520 | 171,488 | |||||||
Tax Rate | 4.30% | 0.58% | 0.82% | |||||||
NOPAT | 27,356,911 | 27,132,563 | 20,777,165 | |||||||
Net income | 2,266,149 98.79% | 1,139,971 -26.18% | 1,544,249 -8.53% | |||||||
Dividends | (357,093) | (629,482) | (844,066) | |||||||
Dividend yield | 1.92% | 4.22% | 6.26% | |||||||
Proceeds from repurchase of equity | 2,342,153 | 2,231,880 | 2,207,862 | |||||||
BB yield | -12.59% | -14.97% | -16.39% | |||||||
Debt | ||||||||||
Debt current | 18,887 | 16,016 | 12,894 | |||||||
Long-term debt | 1,381,297 | 6,187,950 | 3,732,279 | |||||||
Deferred revenue | 291,461 | 280,350 | 108,084 | |||||||
Other long-term liabilities | 26,847,138 | (5,559,330) | (4,042,144) | |||||||
Net debt | (17,940,140) | (10,531,100) | (11,837,670) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 69,766 | 2,850,592 | 2,471,524 | |||||||
CAPEX | (128,821) | (2,264,488) | (1,127,310) | |||||||
Cash from investing activities | 72,190 | (1,526,193) | (929,224) | |||||||
Cash from financing activities | (1,470,461) | (291,325) | (1,057,347) | |||||||
FCF | 35,595,698 | 23,573,025 | 21,724,031 | |||||||
Balance | ||||||||||
Cash | 1,105,403 | 2,687,242 | 1,400,834 | |||||||
Long term investments | 18,234,921 | 14,047,824 | 14,182,009 | |||||||
Excess cash | 17,611,020 | 15,290,021 | 14,465,070 | |||||||
Stockholders' equity | 15,665,035 | 10,840,074 | 9,570,221 | |||||||
Invested Capital | 24,178,238 | 37,303,609 | 30,141,972 | |||||||
ROIC | 88.99% | 80.46% | 73.07% | |||||||
ROCE | 71.18% | 56.16% | 52.31% | |||||||
EV | ||||||||||
Common stock shares outstanding | 647,050 | 644,166 | 644,025 | |||||||
Price | 28.74 24.15% | 23.15 10.66% | 20.92 -14.61% | |||||||
Market cap | 18,596,217 24.70% | 14,912,443 10.68% | 13,473,003 -14.66% | |||||||
EV | 738,613 | 4,439,293 | 1,635,502 | |||||||
EBITDA | 28,966,542 | 27,576,334 | 21,178,961 | |||||||
EV/EBITDA | 0.03 | 0.16 | 0.08 | |||||||
Interest | 316,938 | 333,620 | 234,321 | |||||||
Interest/NOPBT | 1.11% | 1.22% | 1.12% |