Stock ELP COMPANHIA PARANAENSE DE ENERGIA - COPEL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Companhia Paranaense de Energia - COPEL Nyse

Equities

ELP

US20441B6056

Electric Utilities

Real-time Estimate Cboe BZX
Other stock markets
 10:42:52 2024-05-14 EDT 		5-day change 1st Jan Change
7.285 USD +2.46% Intraday chart for Companhia Paranaense de Energia - COPEL -3.00% -14.09%
05-09 Transcript : Companhia Paranaense de Energia - COPEL, Q1 2024 Earnings Call, May 09, 2024
05-09 Companhia Paranaense de Energia - COPEL Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 18,915 19,787 17,379 20,597 29,809 26,334 - -
Enterprise Value (EV) 1 27,165 26,315 25,928 20,597 39,132 39,740 39,796 39,072
P/E ratio 9.5 x 5.62 x 1.69 x 19.5 x 13 x 12.2 x 11.7 x 8.77 x
Yield 3.57% 12.9% 18.2% - - 4.61% 5.34% 6.2%
Capitalization / Revenue 1.16 x 1.06 x 0.72 x 0.94 x 1.39 x 1.5 x 1.21 x 1.14 x
EV / Revenue 1.67 x 1.41 x 1.08 x 0.94 x 1.82 x 2.27 x 1.83 x 1.7 x
EV / EBITDA 6.57 x 5.19 x 3.09 x 4.08 x 8.21 x 7.77 x 6.82 x 5.71 x
EV / FCF 26.7 x 12.5 x 21.5 x - 11.8 x -1,728 x 16.3 x 12.1 x
FCF Yield 3.74% 7.98% 4.66% - 8.47% -0.06% 6.12% 8.26%
Price to Book 1.07 x 1.01 x 0.8 x - - 1.1 x 1.05 x 0.99 x
Nbr of stocks (in thousands) 2,739,827 2,736,554 2,736,553 2,736,553 2,982,810 2,982,811 - -
Reference price 2 6.907 7.494 6.440 7.910 10.36 9.250 9.250 9.250
Announcement Date 3/26/20 3/18/21 3/22/22 3/21/23 2/29/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 16,244 18,633 23,984 21,928 21,479 17,506 21,775 23,009
EBITDA 1 4,137 5,070 8,401 5,044 4,769 5,112 5,835 6,837
EBIT 1 3,084 4,253 5,446 4,707 3,387 3,338 4,288 5,445
Operating Margin 18.98% 22.83% 22.71% 21.47% 15.77% 19.07% 19.69% 23.67%
Earnings before Tax (EBT) 1 2,702 5,120 5,119 950.2 2,490 3,362 3,436 4,631
Net income 1 2,063 3,904 3,767 1,112 2,259 2,276 2,200 2,834
Net margin 12.7% 20.95% 15.71% 5.07% 10.52% 13% 10.11% 12.32%
EPS 2 0.7270 1.334 3.820 0.4064 0.7979 0.7600 0.7932 1.055
Free Cash Flow 1 1,016 2,099 1,208 - 3,314 -23 2,437 3,226
FCF margin 6.26% 11.26% 5.04% - 15.43% -0.13% 11.19% 14.02%
FCF Conversion (EBITDA) 24.57% 41.4% 14.38% - 69.48% - 41.77% 47.18%
FCF Conversion (Net income) 49.27% 53.76% 32.06% - 146.7% - 110.75% 113.83%
Dividend per Share 2 0.2467 0.9694 1.170 - - 0.4260 0.4937 0.5733
Announcement Date 3/26/20 3/18/21 3/22/22 3/21/23 2/29/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 6,594 5,588 5,259 5,455 5,627 5,531 5,360 5,544 5,568 5,417 5,734 5,580 5,861 5,274 6,329
EBITDA 1 942.9 1,378 501 1,106 1,279 1,514 1,036 731.5 1,477 1,330 1,222 1,398 1,383 - 1,820
EBIT 1 634.2 1,058 179.5 783.4 942.6 1,161 922.2 414.5 1,123 965.1 1,140 889.1 1,202 1,208 1,449
Operating Margin 9.62% 18.93% 3.41% 14.36% 16.75% 20.99% 17.21% 7.48% 20.16% 17.82% 19.88% 15.93% 20.51% 22.89% 22.89%
Earnings before Tax (EBT) 1 - 957.3 -890.9 588.3 - - - 308.2 880 766.9 1,082 541.1 1,082 991.7 1,190
Net income 1 387.6 664.3 -536.5 362.9 621.3 626.6 317.8 441.2 879 539.2 790 395 790 723.9 868.7
Net margin 5.88% 11.89% -10.2% 6.65% 11.04% 11.33% 5.93% 7.96% 15.79% 9.95% 13.78% 7.08% 13.48% 13.73% 13.73%
EPS 2 0.3066 0.2400 -0.1961 0.1326 0.2270 - - 0.1540 0.3015 - 0.2324 0.1721 0.2401 - -
Dividend per Share 2 1.170 - - - - - - - - - - - 0.4663 - -
Announcement Date 3/22/22 5/11/22 8/10/22 11/14/22 3/21/23 5/10/23 8/15/23 11/9/23 2/29/24 5/8/24 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 8,250 6,529 8,550 - 9,323 13,406 13,462 12,738
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.994 x 1.288 x 1.018 x - 1.955 x 2.623 x 2.307 x 1.863 x
Free Cash Flow 1 1,016 2,099 1,208 - 3,314 -23 2,437 3,226
ROE (net income / shareholders' equity) 12.6% 26.5% 24.9% - 10.1% 9.3% 9.21% 12.4%
ROA (Net income/ Total Assets) 5.06% 9.18% 7.82% - 4.28% 4.1% 4.15% 5.35%
Assets 1 40,809 42,529 48,161 - 52,761 55,512 53,022 52,971
Book Value Per Share 2 6.430 7.400 8.100 - - 8.390 8.830 9.340
Cash Flow per Share 2 1.080 1.440 - - - 5.780 2.180 -
Capex 1 1,929 1,842 2,179 - 3,100 5,481 2,417 2,514
Capex / Sales 11.87% 9.89% 9.08% - 14.43% 31.31% 11.1% 10.93%
Announcement Date 3/26/20 3/18/21 3/22/22 3/21/23 2/29/24 - - -
1BRL in Million2BRL
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Companhia Paranaense de Energia - COPEL

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
9.25 BRL
Average target price
12.17 BRL
Spread / Average Target
+31.52%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
NEXTERA ENERGY Stock NextEra Energy
+23.52% 153B
SOUTHERN COMPANY Stock Southern Company
+12.35% 86.05B
IBERDROLA, S.A. Stock Iberdrola, S.A.
+2.74% 82.54B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+5.82% 79.41B
ENEL S.P.A. Stock Enel S.p.A.
-0.09% 74.02B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+84.77% 67.33B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+12.44% 48.24B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+12.79% 44.46B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 44.27B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. CPLE6 Stock
  4. ELP Stock
  5. Financials Companhia Paranaense de Energia - COPEL
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW