Valuation Companhia Distribuidora de Gás do Rio de Janeiro - CEG
Stocks
CEGR3
BRCEGRACNOR4
Natural Gas Utilities
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.00 BRL | -10.26% |
|
-10.26% | -63.73% |
Company Valuation: Companhia Distribuidora de Gás do Rio de Janeiro - CEG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 15,578 | 14,351 | 22,021 | 21,032 | 13,859 | 23,875 |
| Change | - | -7.88% | 53.45% | -4.49% | -34.11% | 72.27% |
| Enterprise Value (EV) 1 | 16,457 | 15,354 | 22,916 | 21,751 | 14,633 | 24,409 |
| Change | - | -6.7% | 49.25% | -5.08% | -32.72% | 66.81% |
| P/E | 44.2x | 31.7x | 84.4x | 37x | 26.3x | 40.7x |
| PBR | 13x | 14.8x | 19.9x | 15.1x | 8.71x | 11.7x |
| PEG | - | 0.9x | -2x | 0x | -3.55x | 3.6x |
| Capitalization / Revenue | 4.89x | 3.25x | 3.59x | 3.75x | 2.68x | 4.97x |
| EV / Revenue | 5.17x | 3.48x | 3.74x | 3.88x | 2.83x | 5.08x |
| EV / EBITDA | 22.5x | 17.2x | 23.9x | 18.3x | 13.8x | 20.5x |
| EV / EBIT | 26.9x | 19.9x | 27.4x | 21x | 16.2x | 23.4x |
| EV / FCF | 83.4x | 30.5x | 95x | 42x | 60.7x | 69.3x |
| FCF Yield | 1.2% | 3.28% | 1.05% | 2.38% | 1.65% | 1.44% |
| Dividend per Share 2 | 0.5875 | 0.6401 | 1.055 | 1.506 | 0.5522 | 0.6512 |
| Rate of return | 0.98% | 1.1% | 1.19% | 1.77% | 0.99% | 0.67% |
| EPS 2 | 1.356 | 1.829 | 1.055 | 2.299 | 2.129 | 2.37 |
| Distribution rate | 43.3% | 35% | 100% | 65.5% | 25.9% | 27.5% |
| Net sales 1 | 3,185 | 4,413 | 6,134 | 5,602 | 5,162 | 4,807 |
| EBITDA 1 | 730.6 | 893.7 | 960.4 | 1,187 | 1,062 | 1,191 |
| EBIT 1 | 611.8 | 772.5 | 835.9 | 1,037 | 900.8 | 1,044 |
| Net income 1 | 352.1 | 474.8 | 273.9 | 596.9 | 526.8 | 615.3 |
| Net Debt 1 | 879.2 | 1,003 | 894.4 | 719 | 774.4 | 534.4 |
| Reference price 2 | 60.00 | 58.00 | 89.00 | 85.00 | 56.01 | 96.49 |
| Nbr of stocks (in thousands) | 259,638 | 247,432 | 247,432 | 247,432 | 247,432 | 247,432 |
| Announcement Date | 3/30/21 | 2/18/22 | 3/6/23 | 3/8/24 | 3/10/25 | 3/30/26 |
1BRL in Million2BRL
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.67B | |
| 20.14x | 3.18x | 13.76x | 5.37% | 15.51B | |
| 13.9x | 7.62x | 9.94x | 4.68% | 11.9B | |
| 14.32x | 5.88x | 20.91x | 9.27% | 8.03B | |
| 11.32x | - | - | 4.27% | 7.54B | |
| 9.74x | 0.47x | 3.72x | 5.96% | 7.53B | |
| 8.51x | 0.18x | 2.13x | 5.89% | 7.16B | |
| 21.07x | 5.42x | 11.41x | 2.84% | 6.5B | |
| 6.66x | 0.45x | 4.23x | 7.59% | 5.96B | |
| Average | 13.21x | 3.31x | 9.44x | 5.73% | 7.98B | |
| Weighted average by Cap. | 14.10x | 3.67x | 10.26x | 5.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CEGR3 Stock
- Valuation Companhia Distribuidora de Gás do Rio de Janeiro - CEG
Select your edition
All financial news and data tailored to specific country editions
