BVMF
TPIS3
Market cap31mUSD
May 14, Last price
4.12BRL
1D
-3.96%
1Q
-7.83%
Jan 2017
-67.51%
IPO
-88.80%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,322,852 28.31% | 1,031,011 -8.09% | 1,121,819 7.01% | |||||||
Cost of revenue | 868,692 | 926,281 | 857,484 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 454,160 | 104,730 | 264,335 | |||||||
NOPBT Margin | 34.33% | 10.16% | 23.56% | |||||||
Operating Taxes | 83,553 | (83,370) | 88,767 | |||||||
Tax Rate | 18.40% | 33.58% | ||||||||
NOPAT | 370,607 | 188,100 | 175,568 | |||||||
Net income | 35,588 -543.69% | (8,021) -226.35% | 6,348 27.37% | |||||||
Dividends | (9,968) | (7,942) | (3,243) | |||||||
Dividend yield | 4.46% | 4.36% | 2.08% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 877,139 | 288,277 | 340,175 | |||||||
Long-term debt | 555,589 | 1,241,919 | 1,334,140 | |||||||
Deferred revenue | 858 | |||||||||
Other long-term liabilities | 186,296 | 160,498 | 155,466 | |||||||
Net debt | 196,527 | 325,181 | 189,715 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 450,336 | 491,336 | 296,299 | |||||||
CAPEX | (8,286) | (11,487) | (166,034) | |||||||
Cash from investing activities | (147,704) | (248,920) | (130,619) | |||||||
Cash from financing activities | (310,801) | (249,127) | (179,886) | |||||||
FCF | 350,847 | 243,946 | 136,912 | |||||||
Balance | ||||||||||
Cash | 88,194 | 50,869 | 57,580 | |||||||
Long term investments | 1,148,007 | 1,154,146 | 1,427,020 | |||||||
Excess cash | 1,170,058 | 1,153,464 | 1,428,509 | |||||||
Stockholders' equity | 828,818 | 911,446 | 966,834 | |||||||
Invested Capital | 1,696,842 | 1,677,001 | 1,742,061 | |||||||
ROIC | 21.97% | 11.00% | 7.85% | |||||||
ROCE | 17.98% | 4.05% | 9.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 43,377 | 43,377 | 43,377 | |||||||
Price | 5.15 22.62% | 4.20 16.67% | 3.60 -57.35% | |||||||
Market cap | 223,392 22.62% | 182,182 16.67% | 156,156 -57.35% | |||||||
EV | 405,758 | 510,479 | 390,382 | |||||||
EBITDA | 708,076 | 284,837 | 440,928 | |||||||
EV/EBITDA | 0.57 | 1.79 | 0.89 | |||||||
Interest | 57,103 | 173,861 | 36,995 | |||||||
Interest/NOPBT | 12.57% | 166.01% | 14.00% |