Member access

4-Traders Homepage  >  Shares  >  BOLSA DE VALORES DE SAO PAULO  >  Cyrela Brazil Realty SA Emprdts e Prtpcs    CYRE3   BRCYREACNOR7

End-of-day quote. End-of-day quote BOLSA DE VALORES DE SAO PAULO - 05/22
10.78 BRL   -1.55%
05/15DJTwo of Brazil's Biggest Real-Estate Companies Post Weak Results
04/29 CYRELA BRAZIL R : ex-dividend day for annual dividend
2014CYRELA BRAZIL R : quaterly earnings release
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M BRL Estimates in M BRL
Fiscal Period December 201220132014201520162017
Sales5 8385 3725 8185 4015 5255 574
Operating income (EBITDA)1 0461 1031 0491 0741 1161 222
Operating profit (EBIT)9211 002960897916941
Pre-Tax Profit (EBT)9401 030976915996957
Net income660719662701792805
EPS ( BRL)1,581,741,691,591,762,09
Dividend per Share ( BRL)0,380,42-0,820,861,01
Yield3,53%3,92%-7,58%8,01%9,37%
Announcement Date03/22/2013
09:14am
03/21/2014
02:17am
03/20/2015
12:04am
---
Finances - Leverage
Actuals in M BRL Estimates in M BRL
Fiscal Period December 201220132014201520162017
Debt2 465-2 0891 8321 3991 437
Finance------
Operating income (EBITDA)1 0461 1031 0491 0741 1161 222
Leverage
(Debt/EBITDA)
2,36x-1,99x1,71x1,25x1,18x
Capital Expenditure92,774,784,0114132118
Book Value Per Share (BVPS)12,2  BRL15,2  BRL14,8  BRL15,4  BRL16,2  BRL17,1  BRL
Cash Flow per Share1,81  BRL0,65  BRL2,71  BRL1,74  BRL2,18  BRL1,70  BRL
Announcement Date03/22/2013
09:14am
03/21/2014
02:17am
03/20/2015
12:04am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 4 309 M BRL -
Entreprise Value (EV) 6 141 M BRL 5 708 M BRL
Valuation 2015e 2016e
PER (Price / EPS) 6,79x 6,11x
Capitalization / Revenue 0,80x 0,78x
EV / Revenue 1,14x 1,03x
EV / EBITDA 5,72x 5,11x
Yield (DPS / Price) 7,58% 8,01%
Price to book (Price / BVPS) 0,70x 0,66x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 16,6% 16,6%
operating Leverage (Delta EBIT / Delta Sales) -0,93x 0,95x
Net Margin (Net Profit / Revenue) 13,0% 14,3%
ROA (Net Profit / Asset) 4,75% 5,20%
ROE (Net Profit / Equities) 10,7% 11,2%
Rate of Dividend 51,4% 49,0%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,11% 2,39%
Cash Flow / Sales (Taux d'autofinancement) 12,2% 15,0%
Capital Intensity (Assets / Sales) 2,73x 2,76x
Financial Leverage (Net Debt / EBITDA) 1,71x 1,25x
Price Earning Ratio
EPS & Dividend