XNYSUGP
Market cap2.86bUSD
Dec 23, Last price
2.64USD
1D
-1.49%
1Q
-32.82%
Jan 2017
-74.54%
Name
Ultrapar Participacoes SA
Chart & Performance
Profile
Ultrapar Participações S.A. engages in the gas distribution, fuel distribution, and storage businesses primarily in Brazil, Mexico, Uruguay, Venezuela, other Latin American countries, the United States, Canada, the Far East, Europe, and internationally. Its Gas Distribution segment distributes liquefied petroleum gas to residential, commercial, and industrial consumers primarily in the South, Southeast, and Northeast regions of Brazil. The company's Fuel Distribution segment distributes and markets gasoline, ethanol, diesel, fuel oil, kerosene, natural gas for vehicles, and lubricants; operates convenience stores; and offers lubricant-changing and automotive specialized services. The company's Storage segment operates liquid bulk terminals primarily in the Southeast and Northeast regions of Brazil. As of December 31, 2021, the company operated through 7,104 Ipiranga service stations and 1,841 AmPm convenience stores; 1,149 Jet Oil franchises; 4 distribution centers; and 7 Ultracargo terminals with storage capacity of 983 thousand cubic meters. It also operates Abastece Aí, a digital payments app; and offers Km de Vantagens, a loyalty program. The company was founded in 1937 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 | 126,048,701 -12.24% | 143,634,708 30.89% | 109,732,842 35.07% | |||||||
Cost of revenue | 121,001,854 | 139,952,723 | 108,346,050 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,046,847 | 3,681,985 | 1,386,792 | |||||||
NOPBT Margin | 4.00% | 2.56% | 1.26% | |||||||
Operating Taxes | 1,060,942 | 341,514 | 188,034 | |||||||
Tax Rate | 21.02% | 9.28% | 13.56% | |||||||
NOPAT | 3,985,905 | 3,340,471 | 1,198,758 | |||||||
Net income | 2,439,795 35.48% | 1,800,839 111.75% | 850,463 -4.80% | |||||||
Dividends | (400,025) | (638,280) | (705,753) | |||||||
Dividend yield | 1.38% | 4.77% | 4.42% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,304,680 | 3,585,711 | 3,054,883 | |||||||
Long-term debt | 12,514,323 | 11,215,680 | 16,022,916 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,319,281 | 790,238 | 413,757 | |||||||
Net debt | 7,330,084 | 8,105,045 | 14,535,733 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,849,822 | 2,004,694 | 2,585,960 | |||||||
CAPEX | (1,012,639) | (1,218,956) | (1,280,812) | |||||||
Cash from investing activities | (1,021,555) | 7,903,101 | 724,136 | |||||||
Cash from financing activities | (2,494,396) | (6,910,741) | (3,355,541) | |||||||
FCF | 2,589,266 | 10,985,267 | (3,116,009) | |||||||
Balance | ||||||||||
Cash | 6,218,622 | 6,142,121 | 4,084,196 | |||||||
Long term investments | 1,270,297 | 554,225 | 457,870 | |||||||
Excess cash | 1,186,484 | |||||||||
Stockholders' equity | 7,378,918 | 12,610,655 | 15,790,031 | |||||||
Invested Capital | 27,457,692 | 25,735,345 | 28,186,961 | |||||||
ROIC | 14.99% | 12.39% | 4.56% | |||||||
ROCE | 17.21% | 13.76% | 4.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,104,942 | 1,098,692 | 1,096,962 | |||||||
Price | 26.14 114.61% | 12.18 -16.23% | 14.54 -38.75% | |||||||
Market cap | 28,883,184 115.83% | 13,382,069 -16.10% | 15,949,827 -38.69% | |||||||
EV | 36,736,599 | 21,953,341 | 30,887,879 | |||||||
EBITDA | 6,201,641 | 4,702,645 | 2,300,626 | |||||||
EV/EBITDA | 5.92 | 4.67 | 13.43 | |||||||
Interest | 1,625,188 | 1,593,328 | 912,979 | |||||||
Interest/NOPBT | 32.20% | 43.27% | 65.83% |