Valuation Companhia Distribuidora de Gás do Rio de Janeiro - CEG

Stocks

Market Closed - Sao Paulo Other stock markets 13:57:59 2026-05-29 EDT			5-day change	1st Jan Change
39.00 ^BRL	+19.30%		-.--%	-59.58%

05-15	Companhia Distribuidora de Gás do Rio de Janeiro - CEG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-30	Companhia Distribuidora de Gás do Rio de Janeiro - CEG Reports Earnings Results for the Full Year Ended December 31, 2025	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 Ratio	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	-	-	-	-	1.9B
THE HONG KONG AND CHINA GAS COMPANY LIMITED	20.97x	3.3x	14.19x	5.13%	16.24B
ITALGAS S.P.A.	14.46x	7.76x	10.12x	4.5%	12.52B
ENN NATURAL GAS CO., LTD.	10.82x	0.51x	4.05x	5.37%	8.39B
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	14.91x	6.02x	21.4x	8.9%	8.07B
KUNLUN ENERGY COMPANY LIMITED	9.19x	0.2x	2.37x	5.45%	7.76B
UGI CORPORATION	11.56x	-	-	4.28%	7.51B
ENN ENERGY HOLDINGS LIMITED	7.58x	0.51x	4.75x	6.61%	6.93B
SOUTHWEST GAS HOLDINGS, INC.	20.88x	5.31x	11.34x	2.87%	6.44B
Average	13.80x	3.37x	9.75x	5.39%	8.42B
Weighted average by Cap.	14.59x	3.66x	10.37x	5.35%