BVMF
STBP3
Market cap2.06bUSD
Apr 28, Last price
13.52BRL
1D
0.00%
1Q
2.50%
Jan 2017
463.33%
IPO
382.86%
Name
Santos Brasil Participacoes SA
Chart & Performance
Profile
Santos Brasil Participações S.A., through its subsidiaries, provides port container handling and logistics services in Brazil. The company also offers loading and unloading containers, general cargo, liquid bulk ships; storage of containers, customized logistics, warehousing, road transportation, cargo distribution, inventory management, vehicle handling, and other logistical services. It operates five port terminals, three container terminals, and one general cargo terminal. The company serves shipowners, and import and export clients in various segments, such as chemical, industrial supplies, automotive components, pharmaceutical, food, auto parts and consumer goods. Santos Brasil Participações 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 2,903,016 35.98% | 2,134,925 10.51% | 1,931,841 25.92% | |||||||
Cost of revenue | 1,739,490 | 1,366,201 | 1,349,989 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,163,526 | 768,724 | 581,852 | |||||||
NOPBT Margin | 40.08% | 36.01% | 30.12% | |||||||
Operating Taxes | 299,394 | 188,413 | 151,029 | |||||||
Tax Rate | 25.73% | 24.51% | 25.96% | |||||||
NOPAT | 864,132 | 580,311 | 430,823 | |||||||
Net income | 741,966 47.13% | 504,304 17.43% | 429,450 67.49% | |||||||
Dividends | (668,227) | (310,882) | (655,707) | |||||||
Dividend yield | 5.92% | 3.87% | 10.29% | |||||||
Proceeds from repurchase of equity | (1,660,981) | (15,735) | 1,720 | |||||||
BB yield | 14.71% | 0.20% | -0.03% | |||||||
Debt | ||||||||||
Debt current | 580,398 | 416,790 | 367,285 | |||||||
Long-term debt | 5,298,670 | 3,084,902 | 2,941,118 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 120,018 | 177,103 | 135,156 | |||||||
Net debt | 5,148,974 | 3,130,075 | 2,339,825 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,403,022 | 798,866 | 733,837 | |||||||
CAPEX | (687,278) | (623,326) | (406,402) | |||||||
Cash from investing activities | (708,313) | (601,161) | (62,709) | |||||||
Cash from financing activities | (332,096) | (444,855) | (879,837) | |||||||
FCF | 251,483 | 58,572 | (2,176,726) | |||||||
Balance | ||||||||||
Cash | 730,094 | 367,481 | 614,631 | |||||||
Long term investments | 4,136 | 353,947 | ||||||||
Excess cash | 584,943 | 264,871 | 871,986 | |||||||
Stockholders' equity | 279,484 | 2,223,007 | 2,097,036 | |||||||
Invested Capital | 4,804,367 | 4,092,039 | 3,146,478 | |||||||
ROIC | 19.43% | 16.03% | 14.33% | |||||||
ROCE | 22.63% | 17.64% | 14.28% | |||||||
EV | ||||||||||
Common stock shares outstanding | 860,100 | 867,521 | 867,061 | |||||||
Price | 13.13 41.95% | 9.25 25.85% | 7.35 31.25% | |||||||
Market cap | 11,293,116 40.73% | 8,024,567 25.92% | 6,372,898 31.50% | |||||||
EV | 16,442,090 | 11,154,642 | 8,712,723 | |||||||
EBITDA | 1,425,618 | 989,737 | 788,995 | |||||||
EV/EBITDA | 11.53 | 11.27 | 11.04 | |||||||
Interest | 214,442 | 154,935 | 139,050 | |||||||
Interest/NOPBT | 18.43% | 20.15% | 23.90% |