Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

4-Traders Homepage  >  Equities  >  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 201420152016201720182019
Sales5 8184 3413 1952 8633 2733 677
EBITDA1 049749343271431645
Operating profit (EBIT)960673239203381548
Pre-Tax Profit (EBT)976690318138465505
Net income662448151-139185429
P/E ratio6,546,4425,7-63,518,311,4
EPS ( BRL )1,691,160,40-0,200,691,11
Dividend per Share ( BRL )-0,28-0,090,840,23
Yield-3,73%-0,72%6,68%1,79%
Reference price ( BRL )11.067.510.2712.5712.5712.57
Announcement Date03/20/2015
12:04am
03/23/2016
07:00pm
03/23/2017
11:38pm
---
Finances - Leverage
Actuals in M BRL Estimates in M BRL
Fiscal Period December 201420152016201720182019
Debt2 0891 5871 6981 320780738
Finance------
Operating income (EBITDA)1 049749343271431645
Leverage
(Debt/EBITDA)
1,99x2,12x4,95x4,87x1,81x1,14x
Capital Expenditure84,026,758,57,0016,020,0
Book Value Per Share (BVPS)14,8  BRL15,5  BRL15,7  BRL15,3  BRL15,4  BRL15,5  BRL
Cash Flow per Share2,71  BRL1,69  BRL0,02  BRL1,30  BRL1,51  BRL0,40  BRL
Announcement Date03/20/2015
12:04am
03/23/2016
07:00pm
03/23/2017
11:38pm
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 5 025 M BRL -
Entreprise Value (EV) 6 345 M BRL 5 805 M BRL
Valuation 2017e 2018e
P/E ratio (Price / EPS) 18,3x
Capitalization / Revenue 1,75x 1,54x
EV / Revenue 2,22x 1,77x
EV / EBITDA 23,4x 13,5x
Yield (DPS / Price) 0,72% 6,68%
Price to book (Price / BVPS) 0,82x 0,82x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 7,08% 11,6%
operating Leverage (Delta EBIT / Delta Sales) -1,47x 6,13x
Net Margin (Net Profit / Revenue) -4,86% 5,65%
ROA (Net Profit / Asset) 1,15% 3,37%
ROE (Net Profit / Equities) -0,94% 3,96%
Rate of Dividend -45,5% 122%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   0,24% 0,49%
Cash Flow / Sales 17,4% 17,7%
Capital Intensity (Assets / Sales) -4,24x 1,67x
Financial Leverage (Net Debt / EBITDA) 4,87x 1,81x
EPS & Dividend