Valuation Companhia Distribuidora de Gás do Rio de Janeiro - CEG

Stocks

Market Closed - Sao Paulo 14:27:43 2026-08-31 EDT			5-day change	1st Jan Change
35.00 ^BRL	+16.67%		+16.67%	-63.73%

08-14	Companhia Distribuidora de Gás do Rio de Janeiro - CEG Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Companhia Distribuidora de Gás do Rio de Janeiro - CEG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPANHIA DISTRIBUIDORA DE GÁS DO RIO DE JANEIRO - CEG	-	-	-	-	1.69B
THE HONG KONG AND CHINA GAS COMPANY LIMITED	21.05x	3.36x	14.56x	4.93%	16.9B
ITALGAS S.P.A.	11.39x	6.95x	9.08x	5.71%	9.91B
ENN NATURAL GAS CO., LTD.	11.44x	0.56x	4.27x	4.48%	8.88B
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	14.06x	5.82x	20.69x	9.45%	8.44B
KUNLUN ENERGY COMPANY LIMITED	9.63x	0.21x	2.55x	5.22%	8.17B
UGI CORPORATION	13.44x	-	-	3.95%	8.14B
ENN ENERGY HOLDINGS LIMITED	7.79x	0.51x	4.82x	6.42%	7.03B
SOUTHWEST GAS HOLDINGS, INC.	19.95x	5.33x	11.32x	2.91%	6.38B
Average	13.59x	3.25x	9.61x	5.38%	8.39B
Weighted average by Cap.	14.34x	3.33x	10.28x	5.39%