Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M BRL Estimates in M BRL
Fiscal Period December 201220132014201520162017
Sales5 8385 3725 8185 0205 0915 162
Operating income (EBITDA)1 0461 1031 0499821 0171 098
Operating profit (EBIT)9211 002960770785848
Pre-Tax Profit (EBT)9401 030976739801977
Net income660719662598710801
PER---5,875,224,16
EPS ( BRL)1,581,741,691,431,612,02
Dividend per Share ( BRL)0,380,42-0,820,790,81
Yield4,53%5,04%-9,75%9,44%9,69%
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 6231 310614
Finance------
Operating income (EBITDA)1 0461 1031 0499821 0171 098
Leverage
(Debt/EBITDA)
2,36x-1,99x1,65x1,29x0,56x
Capital Expenditure92,774,784,081,291,988,5
Book Value Per Share (BVPS)12,2  BRL15,2  BRL14,8  BRL15,5  BRL16,2  BRL16,2  BRL
Cash Flow per Share1,81  BRL0,65  BRL2,71  BRL2,12  BRL2,39  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 3 354 M BRL -
Entreprise Value (EV) 4 976 M BRL 4 663 M BRL
Valuation 2015e 2016e
PER (Price / EPS) 5,87x 5,22x
Capitalization / Revenue 0,67x 0,66x
EV / Revenue 0,99x 0,92x
EV / EBITDA 5,07x 4,59x
Yield (DPS / Price) 9,75% 9,44%
Price to book (Price / BVPS) 0,54x 0,52x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 15,3% 15,4%
operating Leverage (Delta EBIT / Delta Sales) -1,45x 1,36x
Net Margin (Net Profit / Revenue) 11,9% 14,0%
ROA (Net Profit / Asset) 5,04% 5,20%
ROE (Net Profit / Equities) 9,03% 9,17%
Rate of Dividend 57,2% 49,3%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   1,62% 1,80%
Cash Flow / Sales (Taux d'autofinancement) 16,0% 17,8%
Capital Intensity (Assets / Sales) 2,36x 2,68x
Financial Leverage (Net Debt / EBITDA) 1,65x 1,29x
Price Earning Ratio
EPS & Dividend