XNYSSBS
Market cap9.81bUSD
Dec 20, Last price
14.35USD
1D
1.27%
1Q
-16.72%
Jan 2017
65.32%
IPO
118.75%
Name
Companhia de Saneamento Basico do Estado de Sao Paulo SABESP
Chart & Performance
Profile
Companhia de Saneamento Básico do Estado de São Paulo SABESP provides water and sewage services to residential, commercial, industrial, and governmental customers. It provides water supply, sanitary sewage, urban rainwater management and drainage, urban cleaning, and solid waste management services, as well as related activities, including the planning, operation, maintenance, and commercialization of energy. As of December 31, 2021, the company provided water services through 9.8 million water connections to approximately 27.8 million people; sewage services through 8.4 million sewage connections to approximately 24.6 million people; and operated 88,904 kilometers of water pipes and water transmission lines, as well as 61,122 kilometers of sewer lines. It also offers water and/or sewage services to four other municipalities through special purpose companies. The company was founded in 1954 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 | 25,572,056 15.94% | 22,055,720 13.16% | 19,491,061 9.52% | |||||||
Cost of revenue | 18,404,878 | 16,661,377 | 14,569,937 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,167,178 | 5,394,343 | 4,921,124 | |||||||
NOPBT Margin | 28.03% | 24.46% | 25.25% | |||||||
Operating Taxes | 1,230,453 | 1,151,483 | 864,287 | |||||||
Tax Rate | 17.17% | 21.35% | 17.56% | |||||||
NOPAT | 5,936,725 | 4,242,860 | 4,056,837 | |||||||
Net income | 3,523,531 12.89% | 3,121,267 35.36% | 2,305,869 136.91% | |||||||
Dividends | (823,671) | (603,541) | (254,218) | |||||||
Dividend yield | 1.60% | 1.54% | 0.93% | |||||||
Proceeds from repurchase of equity | 811 | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 2,616,406 | 2,245,960 | 1,830,617 | |||||||
Long-term debt | 17,371,454 | 16,945,835 | 16,416,499 | |||||||
Deferred revenue | 12,047 | 12,197 | 3,119,790 | |||||||
Other long-term liabilities | 6,273,748 | 6,302,704 | 3,843,951 | |||||||
Net debt | 16,560,761 | 15,535,672 | 15,016,365 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,854,352 | 3,967,599 | 3,913,753 | |||||||
CAPEX | (147,249) | (73,668) | (50,281) | |||||||
Cash from investing activities | (4,905,512) | (2,878,348) | (2,663,207) | |||||||
Cash from financing activities | (977,841) | 60,305 | (929,018) | |||||||
FCF | 5,683,045 | 4,255,985 | 3,973,024 | |||||||
Balance | ||||||||||
Cash | 3,265,236 | 3,545,358 | 3,151,314 | |||||||
Long term investments | 161,863 | 110,765 | 79,437 | |||||||
Excess cash | 2,148,496 | 2,553,337 | 2,256,198 | |||||||
Stockholders' equity | 44,568,390 | 27,410,460 | 34,817,344 | |||||||
Invested Capital | 53,366,928 | 49,760,307 | 47,106,108 | |||||||
ROIC | 11.51% | 8.76% | 8.91% | |||||||
ROCE | 12.87% | 10.27% | 9.91% | |||||||
EV | ||||||||||
Common stock shares outstanding | 683,510 | 683,510 | 683,510 | |||||||
Price | 75.37 31.86% | 57.16 42.26% | 40.18 -9.59% | |||||||
Market cap | 51,516,139 31.86% | 39,069,424 42.26% | 27,463,427 -9.59% | |||||||
EV | 68,076,900 | 54,605,096 | 42,479,792 | |||||||
EBITDA | 9,957,764 | 7,845,192 | 7,174,446 | |||||||
EV/EBITDA | 6.84 | 6.96 | 5.92 | |||||||
Interest | 1,410,898 | 144,458 | 734,859 | |||||||
Interest/NOPBT | 19.69% | 2.68% | 14.93% |