BVMFQUAL3
Market cap72mUSD
Dec 23, Last price
1.57BRL
1D
-6.55%
1Q
-18.23%
Jan 2017
-91.84%
IPO
-89.46%
Name
Qualicorp Consultoria e Corretora de Seguros SA
Chart & Performance
Profile
Qualicorp Consultoria e Corretora de Seguros S.A. operates as a healthcare benefits trader, administrator, and health management services provider in Brazil. The company was formerly known as Qualicorp S.A. and changed its name to Qualicorp Consultoria e Corretora de Seguros S.A. in June 2018. Qualicorp Consultoria e Corretora de Seguros S.A. was founded in 1997 and is headquartered in São Paulo, 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 | 1,749,906 -10.33% | 1,951,408 -6.92% | 2,096,548 3.48% | |||||||
Cost of revenue | 620,214 | 713,417 | 730,607 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,129,692 | 1,237,991 | 1,365,941 | |||||||
NOPBT Margin | 64.56% | 63.44% | 65.15% | |||||||
Operating Taxes | (36,252) | 45,254 | 177,045 | |||||||
Tax Rate | 3.66% | 12.96% | ||||||||
NOPAT | 1,165,944 | 1,192,737 | 1,188,896 | |||||||
Net income | (82,435) -188.81% | 92,818 -74.63% | 365,812 -6.70% | |||||||
Dividends | (22,044) | (70,947) | (619,009) | |||||||
Dividend yield | 2.32% | 4.34% | 13.18% | |||||||
Proceeds from repurchase of equity | 3,004 | (929,830) | ||||||||
BB yield | -0.32% | 19.80% | ||||||||
Debt | ||||||||||
Debt current | 579,706 | 38,436 | 1,919,787 | |||||||
Long-term debt | 1,687,973 | 2,270,408 | 333,397 | |||||||
Deferred revenue | 1 | 85,983 | 81,355 | |||||||
Other long-term liabilities | 194,837 | 96,141 | 78,550 | |||||||
Net debt | 1,243,304 | 1,805,282 | 1,142,335 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 498,062 | 564,041 | 807,929 | |||||||
CAPEX | (4,383) | (432,276) | (598,311) | |||||||
Cash from investing activities | (437,219) | (535,662) | (807,506) | |||||||
Cash from financing activities | (43,383) | (100,712) | 30,272 | |||||||
FCF | 1,213,736 | 1,161,906 | 1,177,688 | |||||||
Balance | ||||||||||
Cash | 961,770 | 822,389 | 818,187 | |||||||
Long term investments | 62,605 | (318,827) | 292,662 | |||||||
Excess cash | 936,880 | 405,992 | 1,006,022 | |||||||
Stockholders' equity | 1,383,443 | 1,470,817 | 1,791,522 | |||||||
Invested Capital | 2,780,703 | 3,366,261 | 2,609,355 | |||||||
ROIC | 37.94% | 39.92% | 44.46% | |||||||
ROCE | 29.84% | 32.14% | 37.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 279,248 | 278,607 | 277,873 | |||||||
Price | 3.40 -42.08% | 5.87 -65.27% | 16.90 -51.69% | |||||||
Market cap | 949,444 -41.95% | 1,635,423 -65.17% | 4,696,050 -52.75% | |||||||
EV | 2,208,067 | 3,450,849 | 5,847,015 | |||||||
EBITDA | 1,605,009 | 1,653,410 | 1,728,783 | |||||||
EV/EBITDA | 1.38 | 2.09 | 3.38 | |||||||
Interest | 328,131 | 264,331 | 79,827 | |||||||
Interest/NOPBT | 29.05% | 21.35% | 5.84% |