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 7145 8936 116
Operating income (EBITDA)8521 0461 1031 2571 3081 381
Operating profit (EBIT)7319211 0021 1211 2291 182
Pre-Tax Profit (EBT)7809401 0301 1391 2181 326
Net income4986607198228861 010
EPS ( BRL)1,211,581,742,032,152,44
Dividend per Share ( BRL)0,290,38-0,641,001,32
Yield2,17%2,84%-4,80%7,45%9,83%
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 465-1 9441 4901 444
Finance------
Operating income (EBITDA)8521 0461 1031 2571 3081 381
Leverage
(Debt/EBITDA)
4,07x2,36x-1,55x1,14x1,05x
Capital Expenditure16392,774,7117130172
Book Value Per Share (BVPS)11,1  BRL12,2  BRL15,2  BRL14,4  BRL15,4  BRL14,9  BRL
Cash Flow per Share-1,81  BRL0,65  BRL2,31  BRL1,39  BRL2,96  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 5 579 M BRL -
Company Value 7 523 M BRL 7 069 M BRL
Valuation 2014e 2015e
PER (Price / EPS) 6,59x 6,22x
Capitalization / Revenue 0,98x 0,95x
EV / Revenue 1,32x 1,20x
EV / EBITDA 5,98x 5,40x
Yield (DPS / Price) 4,80% 7,45%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 19,6% 20,8%
operating Leverage (Delta EBIT / Delta Sales) 1,86x 3,08x
Net Margin (Net Profit / Revenue) 14,4% 15,0%
ROA (Net Profit / Asset) 5,58% 5,70%
ROE (Net Profit / Equities) 13,9% 14,4%
Rate of Dividend 31,6% 46,3%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,04% 2,21%
Cash Flow / Sales (Taux d'autofinancement) 16,5% 9,61%
Capital Intensity (Assets / Sales) 2,58x 2,64x
Financial Leverage (Net Debt / EBITDA) 1,55x 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