Member access

4-Traders Homepage  >  Shares  >  BOLSA DE VALORES DE SAO PAULO  >  Cyrela Brazil Realty SA Empreend Part    CYRE3   BRCYREACNOR7

SummaryQuotesChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Cyrela Brazil Realty SA Em : Income Statement Evolution
Annual Income Statement Data
Actuals in M BRL Estimates in M BRL
Fiscal Period December 201120122013201420152016
Sales6 1275 8385 3725 6495 7855 986
Operating income (EBITDA)8521 0461 1031 2201 2871 308
Operating profit (EBIT)7319211 0021 0841 1401 139
Pre-Tax Profit (EBT)7809401 0301 0851 1671 125
Net income498660719779857877
EPS ( BRL)1,211,581,741,902,102,13
Dividend per Share ( BRL)0,290,380,420,640,971,15
Yield2,15%2,82%3,14%4,78%7,18%8,50%
Announcement Date03/27/2012
03:19am
03/22/2013
09:14am
03/21/2014
02:17am
---
Finances - Leverage
Cyrela Brazil Realty SA Em : Finances - Leverage
Actuals in M BRL Estimates in M BRL
Fiscal Period December 201120122013201420152016
Debt3 4682 465-2 0151 4711 479
Finance------
Operating income (EBITDA)8521 0461 1031 2201 2871 308
Leverage
(Debt/EBITDA)
4,07x2,36x-1,65x1,14x1,13x
Capital Expenditure16392,774,7134139158
Book Value Per Share (BVPS)11,1  BRL12,2  BRL15,2  BRL14,7  BRL15,7  BRL16,7  BRL
Cash Flow per Share-1,81  BRL0,65  BRL2,45  BRL2,71  BRL-
Announcement Date03/27/2012
03:19am
03/22/2013
09:14am
03/21/2014
02:17am
---
Balance Sheet Analysis
Cyrela Brazil Realty SA Em : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 5 393 M BRL -
Entreprise Value (EV) 7 408 M BRL 6 863 M BRL
Valuation 2014e 2015e
PER (Price / EPS) 7,11x 6,41x
Capitalization / Revenue 0,95x 0,93x
EV / Revenue 1,31x 1,19x
EV / EBITDA 6,07x 5,33x
Yield (DPS / Price) 4,78% 7,18%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 19,2% 19,7%
operating Leverage (Delta EBIT / Delta Sales) 1,59x 2,15x
Net Margin (Net Profit / Revenue) 13,8% 14,8%
ROA (Net Profit / Asset) 5,30% 5,40%
ROE (Net Profit / Equities) 13,4% 13,7%
Rate of Dividend 34,0% 46,0%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,37% 2,41%
Cash Flow / Sales (Taux d'autofinancement) 16,7% 18,1%
Capital Intensity (Assets / Sales) 2,60x 2,74x
Financial Leverage (Net Debt / EBITDA) 1,65x 1,14x
Price Earning Ratio
Cyrela Brazil Realty SA Em : Price Earning Ratio
EPS & Dividend
Cyrela Brazil Realty SA Em : EPS Dividend
Dynamic quotes  
ON
| OFF