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
Annual Income Statement Data
Actuals in M BRL Estimates in M BRL
Fiscal Period December 201120122013201420152016
Sales6 1275 8385 3725 5465 5505 835
Operating income (EBITDA)8521 0461 1031 2211 2351 322
Operating profit (EBIT)7319211 0029671 0371 087
Pre-Tax Profit (EBT)7809401 0309951 0751 158
Net income498660719731789856
EPS ( BRL)1,211,581,741,861,952,17
Dividend per Share ( BRL)0,290,380,420,610,841,15
Yield2,44%3,20%3,56%5,11%7,10%9,71%
Announcement Date03/27/2012
03:19am
03/22/2013
09:14am
03/21/2014
02:17am
---
Finances - Leverage
Actuals in M BRL Estimates in M BRL
Fiscal Period December 201120122013201420152016
Debt3 4682 465-2 2071 8901 731
Finance------
Operating income (EBITDA)8521 0461 1031 2211 2351 322
Leverage
(Debt/EBITDA)
4,07x2,36x-1,81x1,53x1,31x
Capital Expenditure16392,774,7106119138
Book Value Per Share (BVPS)11,1  BRL12,2  BRL15,2  BRL15,0  BRL15,9  BRL17,0  BRL
Cash Flow per Share-1,81  BRL0,65  BRL2,23  BRL1,86  BRL1,58  BRL
Announcement Date03/27/2012
03:19am
03/22/2013
09:14am
03/21/2014
02:17am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 4 745 M BRL -
Entreprise Value (EV) 6 952 M BRL 6 635 M BRL
Valuation 2014e 2015e
PER (Price / EPS) 6,37x 6,07x
Capitalization / Revenue 0,86x 0,85x
EV / Revenue 1,25x 1,20x
EV / EBITDA 5,69x 5,37x
Yield (DPS / Price) 5,11% 7,10%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 17,4% 18,7%
operating Leverage (Delta EBIT / Delta Sales) - #
Net Margin (Net Profit / Revenue) 13,2% 14,2%
ROA (Net Profit / Asset) 4,90% 5,15%
ROE (Net Profit / Equities) 12,9% 13,3%
Rate of Dividend 32,6% 43,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   1,92% 2,14%
Cash Flow / Sales (Taux d'autofinancement) 16,6% 13,8%
Capital Intensity (Assets / Sales) 2,69x 2,76x
Financial Leverage (Net Debt / EBITDA) 1,81x 1,53x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF