Eternit
ETER3.SAEternit S.A. Price (ETER3.SA)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
61,722,000
(0.0729)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Eternit S.A.Currency: BRL
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
352,371,000.00
+0% |
349,026,000.00
-1% |
354,770,000.00
+2% |
401,304,000.00
+13% |
544,221,000.00
+36% |
581,986,000.00
+7% |
758,745,000.00
+30% |
820,238,000.00
+8% |
906,317,000.00
+10% |
957,301,000.00
+6% |
978,154,000.00
+2% |
974,872,000.00
0% |
827,275,000.00
-15% |
665,739,000.00
-20% |
536,905,000.00
-19% |
488,671,000.00
-9% |
683,423,000.00
+40% |
1,123,125,000.00
+64% |
1,187,383,000.00
+6% |
1,129,213,000.00
-5% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 198,285,000.00 | 195,215,000.00 | 210,719,000.00 | 243,087,000.00 | 301,474,000.00 | 337,616,000.00 | 432,219,000.00 | 496,455,000.00 | 509,603,000.00 | 575,877,000.00 | 593,879,000.00 | 598,115,000.00 | 564,073,000.00 | 501,929,000.00 | 432,786,000.00 | 420,101,000.00 | 456,079,000.00 | 632,075,000.00 | 815,442,000.00 | 838,412,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
154,086,000.00
+0% |
153,811,000.00
0% |
144,051,000.00
-6% |
158,217,000.00
+10% |
242,747,000.00
+53% |
244,370,000.00
+1% |
326,526,000.00
+34% |
323,783,000.00
-1% |
396,714,000.00
+23% |
381,424,000.00
-4% |
384,275,000.00
+1% |
376,757,000.00
-2% |
263,202,000.00
-30% |
163,810,000.00
-38% |
104,119,000.00
-36% |
68,570,000.00
-34% |
227,344,000.00
+232% |
491,050,000.00
+116% |
371,941,000.00
-24% |
290,801,000.00
-22% |
|
| Gross Profit Ratio | (0.44%) | (0.44%) | (0.41%) | (0.39%) | (0.45%) | (0.42%) | (0.43%) | (0.39%) | (0.44%) | (0.40%) | (0.39%) | (0.39%) | (0.32%) | (0.25%) | (0.19%) | (0.14%) | (0.33%) | (0.44%) | (0.31%) | (0.26%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 36,123,000.00 | 39,250,000.00 | 40,913,000.00 | 46,370,000.00 | 53,401,000.00 | 53,289,000.00 | 91,352,000.00 | 95,846,000.00 | 105,066,000.00 | 97,804,000.00 | 111,780,000.00 | 106,961,000.00 | 93,134,000.00 | 61,942,000.00 | 72,259,000.00 | 60,260,000.00 | 75,695,000.00 | 90,594,000.00 | 91,979,000.00 | 96,763,000.00 | |
| Selling, General & Admin... | 75,680,000.00 | 86,294,000.00 | 88,006,000.00 | 101,677,000.00 | 118,897,000.00 | 120,231,000.00 | 179,755,000.00 | 193,140,000.00 | 218,329,000.00 | 214,538,000.00 | 228,308,000.00 | 221,665,000.00 | 199,727,000.00 | 138,487,000.00 | 144,162,000.00 | 110,958,000.00 | 136,194,000.00 | 184,735,000.00 | 200,619,000.00 | 212,186,000.00 | |
| Selling & Marketing Exp... | 39,557,000.00 | 47,044,000.00 | 47,093,000.00 | 55,307,000.00 | 65,496,000.00 | 66,942,000.00 | 88,403,000.00 | 97,294,000.00 | 113,263,000.00 | 116,734,000.00 | 116,528,000.00 | 114,704,000.00 | 106,593,000.00 | 76,545,000.00 | 71,903,000.00 | 50,698,000.00 | 60,499,000.00 | 94,141,000.00 | 108,640,000.00 | 115,423,000.00 | |
| Depreciation and Amortiz... | 14,896,000.00 | 16,781,000.00 | 17,145,000.00 | 17,284,000.00 | 13,085,000.00 | 17,887,000.00 | 18,154,000.00 | 22,806,000.00 | 28,773,000.00 | 34,789,000.00 | 37,704,000.00 | 39,401,000.00 | 39,834,000.00 | 36,995,000.00 | 15,093,000.00 | 13,699,000.00 | 20,438,000.00 | 16,421,000.00 | 22,222,000.00 | 37,652,000.00 | |
| Other Expenses | 24,119,000.00 | 31,497,000.00 | 29,285,000.00 | -33,856,000.00 | 20,970,000.00 | 19,435,000.00 | -13,152,000.00 | 13,342,000.00 | 2,234,000.00 | 3,042,000.00 | 3,017,000.00 | 1,490,000.00 | 820,000.00 | 675,000.00 | 814,000.00 | -17,723,000.00 | -22,504,000.00 | -13,712,000.00 | 8,328,000.00 | 3,719,000.00 | |
| Total Operating Expenses | 99,799,000.00 | 117,791,000.00 | 117,291,000.00 | 67,821,000.00 | 139,867,000.00 | 139,666,000.00 | 189,714,000.00 | 206,482,000.00 | 248,553,000.00 | 243,602,000.00 | 252,754,000.00 | 263,243,000.00 | 231,271,000.00 | 194,761,000.00 | 172,155,000.00 | 93,235,000.00 | 113,690,000.00 | 171,023,000.00 | 208,947,000.00 | 215,905,000.00 | |
| Cost and Exponses | 298,084,000.00 | 313,006,000.00 | 328,010,000.00 | 310,908,000.00 | 441,341,000.00 | 477,282,000.00 | 621,933,000.00 | 702,937,000.00 | 758,156,000.00 | 819,479,000.00 | 846,633,000.00 | 861,358,000.00 | 795,344,000.00 | 696,690,000.00 | 604,941,000.00 | 513,336,000.00 | 569,769,000.00 | 803,098,000.00 | 1,024,389,000.00 | 1,054,317,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
54,287,000.00
+0% |
36,020,000.00
-34% |
26,760,000.00
-26% |
53,092,000.00
+98% |
102,880,000.00
+94% |
104,704,000.00
+2% |
136,812,000.00
+31% |
117,301,000.00
-14% |
155,553,000.00
+33% |
143,247,000.00
-8% |
130,084,000.00
-9% |
68,617,000.00
-47% |
-27,727,000.00
-140% |
-30,951,000.00
+12% |
-68,036,000.00
+120% |
16,793,000.00
-125% |
135,132,000.00
+705% |
345,649,000.00
+156% |
176,604,000.00
-49% |
74,896,000.00
-58% |
|
| Operating Income Ratio | (0.15%) | (0.10%) | (0.08%) | (0.13%) | (0.19%) | (0.18%) | (0.18%) | (0.14%) | (0.17%) | (0.15%) | (0.13%) | (0.07%) | (-0.03%) | (-0.05%) | (-0.13%) | (0.03%) | (0.20%) | (0.31%) | (0.15%) | (0.07%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 34,704,000.00 | 0.00 | 8,007,999.00 | 32,400,000.00 | 43,659,000.00 | 11,871,000.00 | 15,252,000.00 | 15,553,000.00 | 9,994,000.00 | 6,491,000.00 | 5,628,000.00 | 3,246,000.00 | 6,772,000.00 | 1,126,000.00 | 10,267,000.00 | 16,144,000.00 | 5,836,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 9,978,000.00 | 0.00 | 19,236,000.00 | 22,676,000.00 | 29,820,000.00 | 3,976,000.00 | 6,378,000.00 | 5,121,000.00 | 8,507,000.00 | 13,708,000.00 | 8,645,000.00 | 20,227,000.00 | 17,451,000.00 | 14,569,000.00 | 7,621,000.00 | 9,481,000.00 | 14,679,000.00 | |
| Total Other Income/Exp... | -31,000.00 | 5,075,000.00 | -25,147,000.00 | -22,007,000.00 | -14,353,000.00 | -9,647,000.00 | 9,723,999.00 | 13,838,999.00 | 4,625,000.00 | -9,112,000.00 | -15,198,000.00 | 0.00 | -86,093,000.00 | -213,995,000.00 | -65,286,000.00 | 7,038,000.00 | 5,037,000.00 | 1,375,000.00 | -11,600,000.00 | -11,934,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 69,183,000.00 | 52,801,000.00 | 43,905,000.00 | 45,586,000.00 | 115,965,000.00 | 126,946,000.00 | 151,660,000.00 | 156,578,000.00 | 197,188,000.00 | 191,508,000.00 | 188,655,000.00 | 116,525,000.00 | 62,889,999.00 | -168,116,999.00 | -79,243,000.00 | 63,912,000.00 | 232,902,000.00 | 377,143,000.00 | 204,656,000.00 | 115,293,000.00 | |
| EBITDA ratio | (0.20%) | (0.15%) | (0.12%) | (0.27%) | (0.21%) | (0.21%) | (0.23%) | (0.22%) | (0.21%) | (0.18%) | (0.17%) | (0.12%) | (0.04%) | (-0.04%) | (-0.14%) | (0.07%) | (0.23%) | (0.31%) | (0.16%) | (0.10%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 54,256,000.00 | 41,095,000.00 | 26,465,000.00 | 0.00 | 102,880,000.00 | 0.00 | 133,384,000.00 | 131,140,000.00 | 157,802,000.00 | 142,229,000.00 | 130,084,000.00 | 68,617,000.00 | -27,727,000.00 | -244,946,000.00 | -133,322,000.00 | 44,439,000.00 | 193,651,000.00 | 347,024,000.00 | 165,004,000.00 | 62,962,000.00 | |
| Income Before Tax Ratio | (0.15%) | (0.12%) | (0.07%) | (0.00%) | (0.19%) | (0.00%) | (0.18%) | (0.16%) | (0.17%) | (0.15%) | (0.13%) | (0.07%) | (-0.03%) | (-0.37%) | (-0.25%) | (0.09%) | (0.28%) | (0.31%) | (0.14%) | (0.06%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 20,941,000.00 | 6,914,000.00 | 11,427,000.00 | 38,475,000.00 | 36,032,000.00 | 31,517,000.00 | 31,300,000.00 | 33,947,000.00 | 44,798,000.00 | 39,973,000.00 | 44,924,000.00 | 39,196,000.00 | 9,955,000.00 | 31,443,000.00 | 16,045,000.00 | 57,065,000.00 | 34,918,000.00 | 77,578,000.00 | 27,291,000.00 | -64,259,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 33,315,000.00
+0% |
34,181,000.00
+3% |
38,214,000.00
+12% |
51,921,000.00
+36% |
81,201,000.00
+56% |
73,187,000.00
-10% |
102,084,000.00
+39% |
97,193,000.00
-5% |
113,003,000.00
+16% |
102,254,000.00
-10% |
85,159,000.00
-17% |
29,420,000.00
-65% |
-37,683,000.00
-228% |
-276,388,000.00
+633% |
-149,368,000.00
-46% |
-12,626,000.00
-92% |
158,751,000.00
-1,357% |
269,377,000.00
+70% |
137,602,000.00
-49% |
127,181,000.00
-8% |
|
| Net Income Ratio | (0.09%) | (0.10%) | (0.11%) | (0.13%) | (0.15%) | (0.13%) | (0.13%) | (0.12%) | (0.12%) | (0.11%) | (0.09%) | (0.03%) | (-0.05%) | (-0.42%) | (-0.28%) | (-0.03%) | (0.23%) | (0.24%) | (0.12%) | (0.11%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 6.28 | 1.30 | 1.91 | 1.60 | 2.96 | 2.65 | 2.99 | 2.86 | 3.30 | 2.99 | 2.52 | 0.86 | -1.10 | -8.10 | -4.39 | -0.35 | 2.87 | 4.36 | 2.23 | 2.06 | |
| Diluted EPS | 6.28 | 1.30 | 1.91 | 1.60 | 2.96 | 2.65 | 2.99 | 2.86 | 3.30 | 2.99 | 2.52 | 0.86 | -1.10 | -8.10 | -4.39 | -0.35 | 2.87 | 4.36 | 2.23 | 2.06 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 5,304,276.00 | 26,368,743.00 | 27,429,733.00 | 27,498,480.00 | 27,421,343.00 | 27,498,314.00 | 34,141,549.00 | 34,026,265.00 | 34,141,931.00 | 34,141,931.00 | 34,141,740.00 | 34,141,675.00 | 34,141,675.00 | 34,141,564.00 | 34,036,187.00 | 36,250,182.00 | 55,288,614.00 | 61,767,000.00 | 61,767,000.00 | 61,722,000.00 | |
| Diluted Share Outstanding | 5,304,276.00 | 26,368,743.00 | 27,429,733.00 | 27,498,480.00 | 27,421,343.00 | 27,498,314.00 | 34,141,549.00 | 34,026,265.00 | 34,141,931.00 | 34,141,931.00 | 34,141,740.00 | 34,141,740.00 | 34,141,740.00 | 34,142,244.00 | 34,036,187.00 | 36,250,182.00 | 55,288,614.00 | 61,767,000.00 | 61,767,000.00 | 61,722,000.00 | |