NYSE: VIV - Telefônica Brasil S.A.

Yield per half year: -4.71%
Dividend yield: +1.16%
Sector: Telecom

Reporting Telefônica Brasil S.A.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
22.8 21.05 25.18 21.46 21.71 16.45 13.98 14.88 14.31 14.2
Выручка, млрд $
42.13 42.51 43.21 43.46 44.27 43.13 44.03 48.04 52.1 52.1
Чистая прибыль, млрд $
3.33 4.09 4.61 8.93 5 4.77 6.24 4.09 5.03 5.03
EV, млрд $
27.43 24.84 29.26 23.88 24.98 23.93 24.46 81.73 102.5 102.5
EBIT, млрд $
4.39 5.31 8.7 9.19 7.21 6.58 7.28 7.16 6.13 7.19
EBITDA, млрд $
11.71 12.96 16.55 17.56 18.13 17.81 19.32 19.82 19.52 20.58
Баланс стоимость, млрд $
68.57 69.24 69.46 71.61 70.46 69.56 70.01 68.4 69.57 69.57
FCF, млрд $
3.68 3.97 4.27 3.42 8.88 11.05 8.78 9.05 9.97 9.97
Операционный денежный поток, млрд $
10.47 11.44 12.64 11.94 17.72 19.34 18.07 18.94 18.79 18.79
Операционная прибыль, млрд $
5.24 6.37 6.63 9.46 7.21 6.58 7.09 6.6 7.92 7.92
Операционные расходы, млрд $
21.98 22.12 15.1 20.34 24.28 23.49 29.07 12.87 14.77 14.18
CAPEX, млрд $
6.79 7.47 8.37 8.52 8.84 8.29 9.3 9.89 8.81 8.81


Balance sheet

IFRS
Reporting Annual Quarterly
2006 2008 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
5.34 5.11 4.05 3.38 3.39 5.76 6.45 2.27 4.36 4.36
Short Term Investments $
0.1727 1.71 0.0813 0.0689 0.0876 -0.0769 0.0301 0.001 0.0011 0.0011
Long term investments $
0.1639 0.1804 0.1786 0.168 0.19 0.3935 0.4117 0.475
Total Receivables $
10.81 11.73 11.15 13.25 13.31 11.21 8.1 12.14 12.01 12.01
Total Current Assets $
17.91 18.4 16.73 18.36 18.65 19.06 21.06 17.28 19.24 19.24
Чистые активы, млрд $
30.48 31.92 33.22 34.12 42.85 44.35 44.41 45.9 21.99 9.34
Активы, млрд $
101.69 102.07 101.38 102.56 108.29 108.74 115.74 119.12 120.74 120.74
Short Term Debt $
2.34 4.66 3.03 1.46 4.13 3.68 6.91 6.02 4.48 4.48
Long Term Debt $
7.62 4.23 5.09 4.34 2.54 9.56 10.03 13.28 4.54 4.54
Задолженность, млрд $
33.12 32.82 31.92 30.95 37.83 39.18 45.66 50.67 51.11 51.11
Чистый долг, млрд $
4.88 4.12 4.41 2.76 10.43 7.48 10.49 17.03 14.38 14.38
Долг, млрд $
9.96 8.9 8.13 5.8 6.66 13.24 16.93 19.3 18.74 9.02
Interest income $
1.67 0.8242 0.7799 0.3646 0.4498 0.3965 1.13 0.726 0.7016
Расходы на обслуживание долга $
0.3803 0.3614 1.07 0.5104 0.9755 0.7778 0.924 2.2 2.26 0.5602
Чист. проц. доходы, млрд $
-0.7032 -0.3743 -0.5325 -0.4674 -0.573 -0.611 -2.3 -1.87 0.128
Goodwill $
10.23 23.06 23.06 23.06 23.06 23.06 23.03 22.87 26.36 26.39
Амортизация, млрд $
7.32 7.65 7.85 8.37 10.92 11.23 12.04 12.66 13.39 13.39
Себестоимость, млрд $
14.76 14.03 20.27 13.67 12.78 13.05 8 27.43 29.42 29.42
Товарно материальные запасы $
0.6036 0.4104 0.3488 0.4621 0.578 0.633 0.64 0.7897 0.8228 0.8228


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.66 0.67 0.86 0.98 0.75 0.54 0.68 2.44 3.03 3.03
Цена акции ао 14.83 11.93 14.32 8.85 8.65 7.15 10.94 7.55 9.1 9.1
Число акций ао, млн 1688.69 1688.69 1688.69 1688.69 1688.69 1688.17 1676.94 1670.85 1658.6 1658.6
FCF/акцию 2.18 2.35 2.53 2.03 5.26 6.55 5.23 5.42 6.01 6.01


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 4.86 5.9 6.64 12.47 7.1 6.86 8.91 5.9 7.29 7.23 15.24
ROA, % 3.28 4 4.55 8.71 4.62 4.39 5.39 3.48 4.19 4.17 4.84
ROIC, % 8.93 9.02 10.67 16.88 14.49 12.11 12.81 9.03 11.28 7.9 14.54
ROS, % 10.67 20.54 11.3 11.06 14.17 8.5 9.65 9.65 9.65 9.65 10.60
ROCE, % 6.4 7.66 12.53 12.83 10.24 9.46 10.39 7.38 6.09 10.32 31.52
Рентаб EBITDA, % 27.8 30.49 38.31 40.39 40.96 41.29 43.88 41.25 37.47 39.49 29.29
Ebit margin, % 16.3 15.73 15.81 14.9 11.77
Чистая рентаб, % 7.91 9.61 10.67 20.54 11.3 11.06 14.17 8.5 9.65 9.65 10.62
Operation Margin, % 15.35 21.76 16.3 15.26 16.09 13.73 15.2 15.2 15.2 15.2 18.36
Чистая процентная маржа, % 10.7 14.1 8.49 9.61 10.67 20.54 11.3 11.06 14.17 14.17 18.26
Доходность FCF, % 8.12 16.14 18.86 16.97 15.95 40.92 67.18 62.79 60.82 69.71


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
6.84 5.15 5.46 2.4 4.34 3.45 2.24 15.84 17.52 17.52 11.27
P/BV
0.3325 0.3039 0.3625 0.2998 0.3081 0.2365 0.1997 0.9452 1.27 1.27 1.76
P/S
0.5412 0.4951 0.5828 0.4939 0.4903 0.3815 0.3174 1.35 1.69 1.69 1.16
P/FCF
5.89 6.27 2.44 1.49 1.59 1.64 1.43 1.42 1.42 1.42 3.00
E/P
0.183 0.416 0.2304 0.2899 0.4464 0.2746 0.3515 0.3542 0.3542 0.3542 0.76
EV/EBITDA
2.34 1.92 1.77 1.36 1.38 1.34 1.27 4.12 5.25 4.98 3.69
EV/Ebit
14.7 12.66 13.27 11.42 16.71 14.26 14.26 14.26
EV/S
0.6772 0.5495 0.5642 0.5549 0.5556 1.7 1.97 1.97 1.97 1.97 1.35
EV/FCF
6.85 6.98 2.81 2.17 2.79 9.03 10.28 10.28 10.28 10.28 11.11
Debt/EBITDA
0.4909 0.3303 0.3675 0.7435 0.8765 0.9739 0.9597 0.4383 0.4383 0.4383 1.98
Netdebt/Ebitda
0.2665 0.1571 0.5753 0.4199 0.5427 0.8592 0.7365 0.6988 0.6988 0.6988 1.76
Debt/Ratio
0.0802 0.0565 0.0615 0.1218 0.1463 0.162 0.1552 0.0747 0.0747 0.0747 0.30
Debt/Equity
0.117 0.081 0.0946 0.1903 0.2419 0.2822 0.2693 0.9656 0.9656 0.9656 0.54
Debt/Net Income
1.76 0.6496 1.33 2.78 2.71 4.73 3.73 1.79 1.79 1.79 7.49
Бета
0.22 0.05 -0.04 2.64 -2.3 -0.9844 -0.9844 -0.24
Индекс Альтмана
5.85 8.78 3.73 4.74 3.69 2.78 5.16 1.52 1.52 1.52 1.35


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
3.68 2.97 3.67 4.14 6.18 5.26 4.9 3.83 3.83 1.17
Дивиденд
0.5149 0.7442 0.9071 0.6586 1.08 0.6 0.6693 0.6846 0.3778 0.3778
Див доход, ао, %
4.13 4.99 7.14 5.12 11.09 7.2 0.2024 1.01 0.7231 1.16 3.58
Дивиденды / прибыль, %
110.43 72.61 79.6 46.33 123.51 110.25 78.55 139.76 76.2 76.2 59.96


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2018 2019 2020 2021 CAGR 5
Всего задолженность
17.16 17.73 17.88
Персонал, чел
32759