BVMFTPIS3
Market cap38mUSD
Dec 23, Last price
5.44BRL
1D
0.18%
1Q
6.88%
Jan 2017
-57.10%
IPO
-85.22%
Name
TPI Triunfo Participacoes e Investimentos SA
Chart & Performance
Profile
Triunfo Participações e Investimentos S.A., through its subsidiaries, engages in the infrastructure business in Brazil. The company provides highway operation, upkeep, and maintenance services. It also offers monitoring and pavement evaluation services; and airport management services. The company was founded in 1999 and is headquartered in São Paulo, Brazil. Triunfo Participações e Investimentos S.A. is a subsidiary of THP - Triunfo Holding de 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 | 1,031,011 -8.09% | 1,121,819 7.01% | 1,048,294 8.17% | |||||||
Cost of revenue | 926,281 | 857,484 | 1,000,843 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 104,730 | 264,335 | 47,451 | |||||||
NOPBT Margin | 10.16% | 23.56% | 4.53% | |||||||
Operating Taxes | (83,370) | 88,767 | (36,624) | |||||||
Tax Rate | 33.58% | |||||||||
NOPAT | 188,100 | 175,568 | 84,075 | |||||||
Net income | (8,021) -226.35% | 6,348 27.37% | 4,984 -97.37% | |||||||
Dividends | (7,942) | (3,243) | (7,151) | |||||||
Dividend yield | 4.36% | 2.08% | 1.95% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 288,277 | 340,175 | 362,408 | |||||||
Long-term debt | 1,241,919 | 1,334,140 | 1,358,321 | |||||||
Deferred revenue | 858 | 144,030 | ||||||||
Other long-term liabilities | 160,498 | 155,466 | 41,817 | |||||||
Net debt | 325,181 | 189,715 | 1,617,996 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 491,336 | 296,299 | 338,596 | |||||||
CAPEX | (11,487) | (166,034) | (171,224) | |||||||
Cash from investing activities | (248,920) | (130,619) | (130,285) | |||||||
Cash from financing activities | (249,127) | (179,886) | (190,640) | |||||||
FCF | 243,946 | 136,912 | 76,019 | |||||||
Balance | ||||||||||
Cash | 50,869 | 57,580 | 81,617 | |||||||
Long term investments | 1,154,146 | 1,427,020 | 21,116 | |||||||
Excess cash | 1,153,464 | 1,428,509 | 50,318 | |||||||
Stockholders' equity | 911,446 | 966,834 | 956,086 | |||||||
Invested Capital | 1,677,001 | 1,742,061 | 2,731,874 | |||||||
ROIC | 11.00% | 7.85% | 3.01% | |||||||
ROCE | 4.05% | 9.75% | 1.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 43,377 | 43,377 | 43,377 | |||||||
Price | 4.20 16.67% | 3.60 -57.35% | 8.44 -9.44% | |||||||
Market cap | 182,182 16.67% | 156,156 -57.35% | 366,099 -9.44% | |||||||
EV | 510,479 | 390,382 | 2,024,249 | |||||||
EBITDA | 284,837 | 440,928 | 449,096 | |||||||
EV/EBITDA | 1.79 | 0.89 | 4.51 | |||||||
Interest | 173,861 | 36,995 | 21,018 | |||||||
Interest/NOPBT | 166.01% | 14.00% | 44.29% |