BVMFTAEE3
Market cap1.91bUSD
Dec 20, Last price
11.29BRL
1D
2.54%
1Q
-1.57%
IPO
9.29%
Name
Transmissora Alianca de Energia Eletrica SA
Chart & Performance
Profile
Transmissora Aliança de Energia Elétrica S.A. implements, operates, and maintains electric power transmission assets in Brazil. It operates 14,014 kilometers (km) of transmission lines, which include 11,685 km of transmission lines in operation and 2,329 km of lines under construction; and 100 substations with voltage ranging from 230 to 525kV. The company was founded in 2000 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 | 3,362,116 28.50% | 2,616,517 -24.64% | 3,472,049 -2.51% | |||||||
Cost of revenue | 1,432,245 | 536,850 | 689,151 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,929,871 | 2,079,667 | 2,782,898 | |||||||
NOPBT Margin | 57.40% | 79.48% | 80.15% | |||||||
Operating Taxes | 63,425 | 254,516 | 411,430 | |||||||
Tax Rate | 3.29% | 12.24% | 14.78% | |||||||
NOPAT | 1,866,446 | 1,825,151 | 2,371,468 | |||||||
Net income | 1,367,834 -5.62% | 1,449,215 -34.53% | 2,213,714 -2.17% | |||||||
Dividends | (1,004,020) | (1,672,384) | (1,551,506) | |||||||
Dividend yield | 7.73% | 14.03% | 12.41% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,155,524 | 637,921 | 958,046 | |||||||
Long-term debt | 8,550,118 | 7,524,543 | 5,862,630 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,471,796 | 146,899 | 119,383 | |||||||
Net debt | 4,908,080 | 3,466,832 | 2,791,907 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 756,402 | 2,010,871 | 1,448,574 | |||||||
CAPEX | (75,312) | (178,512) | (52,356) | |||||||
Cash from investing activities | (75,297) | (311,208) | (128,818) | |||||||
Cash from financing activities | (458,158) | (1,001,313) | (1,830,963) | |||||||
FCF | 1,811,949 | 1,376,165 | 2,139,746 | |||||||
Balance | ||||||||||
Cash | 1,306,121 | 1,083,174 | 384,824 | |||||||
Long term investments | 3,491,441 | 3,612,458 | 3,643,945 | |||||||
Excess cash | 4,629,456 | 4,564,806 | 3,855,167 | |||||||
Stockholders' equity | 6,679,310 | 6,544,976 | 6,684,756 | |||||||
Invested Capital | 14,224,450 | 10,275,490 | 9,697,196 | |||||||
ROIC | 15.24% | 18.28% | 26.02% | |||||||
ROCE | 10.24% | 12.31% | 18.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 344,499 | 344,499 | 344,499 | |||||||
Price | 37.72 9.02% | 34.60 -4.66% | 36.29 8.65% | |||||||
Market cap | 12,994,502 9.02% | 11,919,665 -4.66% | 12,501,869 8.65% | |||||||
EV | 17,902,582 | 15,386,497 | 15,293,776 | |||||||
EBITDA | 1,947,795 | 2,104,645 | 2,805,550 | |||||||
EV/EBITDA | 9.19 | 7.31 | 5.45 | |||||||
Interest | 782,710 | 623,500 | 422,764 | |||||||
Interest/NOPBT | 40.56% | 29.98% | 15.19% |