
Inepar
INEP3.SAInepar S.A. Indústria e Construções Price (INEP3.SA)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
44,312,781
(75.7925)%Revenue and Profitability
Year | 2003 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 493,057,000 | 610,664,000 | 687,144,000 | 842,176,000 | 1,019,087,000 | 1,197,474,000 | 1,425,600,000 | 1,536,493,000 | 1,867,964,000 | 1,069,064,000 | 619,331,000 | 451,017,000 | 68,850,000 | 39,803,000 | 48,867,000 | 13,143,000 | 7,681,000 | 24,385,000 | 10,722,000 | 6,483,000 |
Net Income | -90,947,000 | -5,137,000 | 10,190,000 | 18,998,000 | 77,873,000 | 52,130,000 | 44,179,000 | -5,993,000 | -76,148,000 | -187,618,000 | -743,777,000 | -201,097,000 | -622,963,000 | -316,170,000 | -311,886,000 | -451,099,000 | -542,786,000 | 1,287,018,000 | -366,566,000 | 474,828,000 |
FCF USD | - | - | - | - | -152,907,000 | -113,654,000 | -125,049,000 | 80,566,000 | -291,318,000 | 176,238,000 | 80,287,000 | 205,198,000 | -235,751,000 | -13,804,000 | -2,196,000 | -52,120,000 | -110,538,000 | 87,961,000 | 66,374,000 | -19,180,000 |
OCF USD | - | - | - | - | -111,960,000 | -70,535,000 | 47,563,000 | 175,670,000 | 232,857,000 | 300,419,000 | 96,248,000 | 207,231,000 | -235,685,000 | -13,065,000 | -2,188,000 | -21,371,000 | -110,303,000 | 107,687,000 | 67,023,000 | -18,504,000 |
Financial Health - DEBT
Year | 2003 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
YTPD | - | - | - | - | 0.14 | 1.52 | 4.00 | -87.91 | -7.21 | -2.53 | -0.02 | -1.35 | -0.44 | -0.90 | -0.99 | -0.66 | -0.89 | -0.53 | -1.33 | 1.00 |
D/E | -6.67 | 1.73 | 1.95 | 1.78 | 0.59 | 2.22 | 1.50 | 2.09 | 2.29 | 16.94 | -1.37 | -1.76 | -0.66 | -0.52 | -0.40 | -0.34 | -0.34 | -0.66 | -0.54 | -0.78 |
CA/CL | 0.52 | 0.98 | 0.58 | 0.62 | 0.57 | 0.64 | 0.91 | 0.95 | 0.82 | 0.72 | 0.22 | 0.40 | 0.29 | 0.24 | 0.13 | 0.12 | 0.22 | 0.12 | 0.09 | 0.10 |
TA/TL | 1.60 | 1.06 | 1.15 | 1.16 | 1.20 | 1.18 | 1.25 | 1.20 | 1.14 | 1.03 | 0.71 | 0.87 | 0.67 | 0.58 | 0.48 | 0.41 | 0.39 | 0.54 | 0.45 | 0.51 |
Total Debt | 268,489,000 | 200,959,000 | 265,653,000 | 275,711,000 | 222,289,000 | 735,673,000 | 896,595,000 | 1,285,388,000 | 1,214,100,000 | 1,493,265,000 | 1,489,988,000 | 590,563,000 | 618,204,000 | 650,533,000 | 618,109,000 | 658,050,000 | 877,473,000 | 846,617,000 | 876,603,000 | 876,092,000 |
Management Performance
Year | 2003 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROIC | -15.58% | 0.83% | -30.82% | -0.18% | 6.93% | -2.62% | 4.47% | -0.32% | 3.92% | -4.37% | -55.93% | -20.35% | -118.01% | 274.24% | 1,048.47% | 68.87% | 77.12% | 168.87% | -14.85% | 31.36% |
ROE | 225.88% | -4.43% | 7.48% | 12.29% | 20.77% | 15.73% | 7.39% | -0.97% | -14.39% | -212.87% | 68.29% | 59.98% | 66.48% | 25.32% | 20.18% | 22.97% | 21.08% | -100.82% | 22.57% | -42.03% |
ROA | - | - | - | - | 3.42% | 1.93% | 1.30% | -0.16% | -1.76% | -5.74% | -27.85% | -8.80% | -31.96% | -17.48% | -21.17% | -32.03% | -33.30% | 85.40% | -26.81% | 40.70% |
NM % | -18.45% | -0.84% | 1.48% | 2.26% | 7.64% | 4.35% | 3.10% | -0.39% | -4.08% | -17.55% | -120.09% | -44.59% | -904.81% | -794.34% | -638.23% | -3,432.24% | -7,066.61% | 5,277.91% | -3,418.82% | 7,324.20% |
FCF / R% | - | - | - | - | -15.00% | -9.49% | -8.77% | 5.24% | -15.60% | 16.49% | 12.96% | 45.50% | -342.41% | -34.68% | -4.49% | -396.56% | -1,439.11% | 360.72% | 619.04% | -295.85% |
FCF / NI% | - | - | - | - | -196.35% | -218.02% | -283.05% | -1,344.34% | 382.57% | -93.93% | -10.79% | -102.04% | 37.84% | 4.37% | 0.70% | 11.55% | 20.36% | 6.83% | -18.76% | -4.04% |
Operating Margin (OM) | 0.00 | -0.97 | -0.83 | -0.65 | -0.46 | -0.35 | 0.04 | 0.00 | -0.01 | -0.41 | -2.62 | -4.88 | -40.88 | -78.44 | -69.94 | -293.82 | -571.78 | -127.05 | -321.36 | -455.39 |
Per Share
Year | 2003 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | -13.04 | -0.74 | 1.27 | 2.38 | 36.13 | 3.55 | 2.31 | -0.31 | -3.70 | -8.58 | -36.10 | -6.74 | -24.57 | -10.16 | -9.78 | -14.15 | -16.54 | 38.61 | -2.00 | 10.72 |
SPS | 70.69 | 87.54 | 85.92 | 105.30 | 472.82 | 81.65 | 74.51 | 80.31 | 90.65 | 48.89 | 30.06 | 15.11 | 2.72 | 1.28 | 1.53 | 0.41 | 0.23 | 0.73 | 0.06 | 0.15 |
OCPS | 0.00 | 0.00 | 0.00 | 0.00 | -51.95 | -4.81 | 2.49 | 9.18 | 11.30 | 13.74 | 4.67 | 6.94 | -9.30 | -0.42 | -0.07 | -0.67 | -3.36 | 3.23 | 0.37 | -0.42 |
FCPS | 0.00 | 0.00 | 0.00 | 0.00 | -70.94 | -7.75 | -6.54 | 4.21 | -14.14 | 8.06 | 3.90 | 6.87 | -9.30 | -0.44 | -0.07 | -1.64 | -3.37 | 2.64 | 0.36 | -0.43 |
BVPS | 78.79 | 16.61 | 36.03 | 38.03 | 173.92 | 27.79 | 35.50 | 33.09 | 26.62 | 4.71 | -53.25 | -11.71 | -38.16 | -41.26 | -49.78 | -63.25 | -78.44 | -37.82 | -8.85 | -25.38 |
Per Share - CAGR
Year | 2003 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
CAGR-EPS | -13.04 | -0.74 | 1.27 | 2.38 | 36.13 | 3.55 | 2.31 | -0.31 | -3.70 | -8.58 | -36.10 | -6.74 | -24.57 | -10.16 | -9.78 | -14.15 | -16.54 | 38.61 | -2.00 | 10.72 |
CAGR-SPS | 70.69 | 87.54 | 85.92 | 105.30 | 472.82 | 81.65 | 74.51 | 80.31 | 90.65 | 48.89 | 30.06 | 15.11 | 2.72 | 1.28 | 1.53 | 0.41 | 0.23 | 0.73 | 0.06 | 0.15 |
CAGR-OCPS | 0.00 | 0.00 | 0.00 | 0.00 | -51.95 | -4.81 | 2.49 | 9.18 | 11.30 | 13.74 | 4.67 | 6.94 | -9.30 | -0.42 | -0.07 | -0.67 | -3.36 | 3.23 | 0.37 | -0.42 |
CAGR-FCPS | 0.00 | 0.00 | 0.00 | 0.00 | -70.94 | -7.75 | -6.54 | 4.21 | -14.14 | 8.06 | 3.90 | 6.87 | -9.30 | -0.44 | -0.07 | -1.64 | -3.37 | 2.64 | 0.36 | -0.43 |
CAGR-BVPS | 78.79 | 16.61 | 36.03 | 38.03 | 173.92 | 27.79 | 35.50 | 33.09 | 26.62 | 4.71 | -53.25 | -11.71 | -38.16 | -41.26 | -49.78 | -63.25 | -78.44 | -37.82 | -8.85 | -25.38 |