BVMFUNIP6
Market cap852mUSD
Dec 23, Last price
47.35BRL
1D
1.50%
1Q
-1.76%
Jan 2017
1,183.20%
Name
Unipar Carbocloro SA
Chart & Performance
Profile
Unipar Carbocloro S.A. produces and sells chlorine, caustic soda, and polyvinyl chloride (PVC) in Brazil. It offers liquid and anhydrous caustic soda; sodium hypochlorite and hydrochloric acid for use in textile, pulp and paper, food, beverage, and medicine industries; and dichloroethane for the production of PVC. The company was formerly known as Unipar Participações S.A. and changed its name to Unipar Carbocloro S.A. in August 2013. Unipar Carbocloro S.A. was incorporated in 1968 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 | 4,897,288 -32.64% | 7,270,406 15.60% | 6,289,369 62.59% | |||||||
Cost of revenue | 3,873,877 | 4,795,614 | 4,093,365 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,023,411 | 2,474,792 | 2,196,004 | |||||||
NOPBT Margin | 20.90% | 34.04% | 34.92% | |||||||
Operating Taxes | 374,188 | 717,687 | 1,031,490 | |||||||
Tax Rate | 36.56% | 29.00% | 46.97% | |||||||
NOPAT | 649,223 | 1,757,105 | 1,164,514 | |||||||
Net income | 787,508 -40.61% | 1,325,921 -33.20% | 1,984,764 439.83% | |||||||
Dividends | (345,392) | (1,355,350) | (1,365,042) | |||||||
Dividend yield | 4.05% | 16.37% | 17.29% | |||||||
Proceeds from repurchase of equity | (1,582) | (43,824) | (248) | |||||||
BB yield | 0.02% | 0.53% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 416,359 | 171,206 | 161,824 | |||||||
Long-term debt | 1,654,994 | 1,220,540 | 1,313,005 | |||||||
Deferred revenue | 185,911 | |||||||||
Other long-term liabilities | 256,090 | 262,382 | 344 | |||||||
Net debt | (291,226) | 796,974 | 1,038,657 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 911,324 | 2,036,327 | 2,289,901 | |||||||
CAPEX | (412,374) | (268,492) | (266,310) | |||||||
Cash from investing activities | (207,672) | (58,814) | (1,414,177) | |||||||
Cash from financing activities | 312,663 | (1,673,236) | (1,443,733) | |||||||
FCF | 633,872 | 1,636,667 | 954,274 | |||||||
Balance | ||||||||||
Cash | 2,138,041 | 1,413,969 | 1,622,449 | |||||||
Long term investments | 224,538 | (819,197) | (1,186,277) | |||||||
Excess cash | 2,117,715 | 231,252 | 121,704 | |||||||
Stockholders' equity | 2,474,582 | 2,386,372 | 2,322,838 | |||||||
Invested Capital | 2,647,614 | 3,398,472 | 3,439,859 | |||||||
ROIC | 21.48% | 51.39% | 40.60% | |||||||
ROCE | 18.53% | 57.69% | 52.37% | |||||||
EV | ||||||||||
Common stock shares outstanding | 113,862 | 100,833 | 103,843 | |||||||
Price | 74.97 -8.67% | 82.09 7.98% | 76.02 137.79% | |||||||
Market cap | 8,536,242 3.13% | 8,277,381 4.85% | 7,894,167 135.39% | |||||||
EV | 8,270,535 | 9,112,284 | 8,965,518 | |||||||
EBITDA | 1,270,388 | 2,722,086 | 2,415,357 | |||||||
EV/EBITDA | 6.51 | 3.35 | 3.71 | |||||||
Interest | 181,024 | 211,388 | 138,048 | |||||||
Interest/NOPBT | 17.69% | 8.54% | 6.29% |