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 5995 6575 949
Operating income (EBITDA)8521 0461 1031 2091 2491 323
Operating profit (EBIT)7319211 0029841 0271 097
Pre-Tax Profit (EBT)7809401 0301 0181 0941 143
Net income498660719742790838
EPS ( BRL)1,211,581,741,821,992,16
Dividend per Share ( BRL)0,290,380,420,620,871,19
Yield2,04%2,68%2,98%4,34%6,14%8,37%
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 465-2 2181 8531 693
Finance------
Operating income (EBITDA)8521 0461 1031 2091 2491 323
Leverage
(Debt/EBITDA)
4,07x2,36x-1,83x1,48x1,28x
Capital Expenditure16392,774,7127140158
Book Value Per Share (BVPS)11,1  BRL12,2  BRL15,2  BRL14,7  BRL15,9  BRL17,0  BRL
Cash Flow per Share-1,81  BRL0,65  BRL1,97  BRL2,04  BRL1,74  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 5 672 M BRL -
Entreprise Value (EV) 7 890 M BRL 7 526 M BRL
Valuation 2014e 2015e
PER (Price / EPS) 7,78x 7,13x
Capitalization / Revenue 1,01x 1,00x
EV / Revenue 1,41x 1,33x
EV / EBITDA 6,53x 6,03x
Yield (DPS / Price) 4,34% 6,14%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 17,6% 18,2%
operating Leverage (Delta EBIT / Delta Sales) - 4,26x
Net Margin (Net Profit / Revenue) 13,3% 14,0%
ROA (Net Profit / Asset) 5,00% 5,40%
ROE (Net Profit / Equities) 13,0% 13,4%
Rate of Dividend 33,8% 43,8%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,27% 2,48%
Cash Flow / Sales (Taux d'autofinancement) 14,4% 14,8%
Capital Intensity (Assets / Sales) 2,65x 2,59x
Financial Leverage (Net Debt / EBITDA) 1,83x 1,48x
Price Earning Ratio
Cyrela Brazil Realty SA Em : Price Earning Ratio
EPS & Dividend
Cyrela Brazil Realty SA Em : EPS Dividend
Dynamic quotes  
ON
| OFF