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 1953 0033 2943 515
EBITDA1 049749343356475638
Operating profit (EBIT)960673239223363496
Pre-Tax Profit (EBT)976690318310437467
Net income66244815131,2218427
P/E ratio6,546,4425,716918,411,1
EPS ( BRL )1,691,160,400,070,661,10
Dividend per Share ( BRL )-0,28-0,090,090,21
Yield-3,73%-0,77%0,74%1,71%
Reference price ( BRL )11.067.510.2712.1712.1712.17
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 698683320-
Finance-----57,8
Operating income (EBITDA)1 049749343356475638
Leverage
(Debt/EBITDA)
1,99x2,12x4,95x1,92x0,67x-
Capital Expenditure84,026,758,558,579,061,0
Book Value Per Share (BVPS)14,8  BRL15,5  BRL15,7  BRL15,4  BRL15,6  BRL15,9  BRL
Cash Flow per Share2,71  BRL1,69  BRL0,02  BRL1,66  BRL1,68  BRL1,75  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 4 865 M BRL -
Entreprise Value (EV) 5 548 M BRL 5 185 M BRL
Valuation 2017e 2018e
P/E ratio (Price / EPS) 169x 18,4x
Capitalization / Revenue 1,62x 1,48x
EV / Revenue 1,85x 1,57x
EV / EBITDA 15,6x 10,9x
Yield (DPS / Price) 0,77% 0,74%
Price to book (Price / BVPS) 0,79x 0,78x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 7,42% 11,0%
operating Leverage (Delta EBIT / Delta Sales) -1,15x 6,50x
Net Margin (Net Profit / Revenue) 1,04% 6,63%
ROA (Net Profit / Asset) 1,25% 3,62%
ROE (Net Profit / Equities) 0,53% 4,39%
Rate of Dividend 130% 13,6%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   1,95% 2,40%
Cash Flow / Sales 21,2% 19,5%
Capital Intensity (Assets / Sales) 0,83x 1,83x
Financial Leverage (Net Debt / EBITDA) 1,92x 0,67x
EPS & Dividend