Отчетность Ultrapar Participações S.A.
Капитализация
Отчетность Годовая
Квартальная
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
|
-0.4895 |
-0.428 |
-0.7134 |
-1.0849 |
-0.6691 |
-1.476 |
-1.9926 |
-2.12 |
-2.74 |
-0.8991 |
-1.3261 |
0.0076 |
11.31 |
26.8 |
7.39 |
6.84 |
3.02 |
2.89 |
|
4 |
|
|
Выручка, млрд $
|
1.7034 |
1.9616 |
2.29 |
2.99 |
3.98 |
4.79 |
4.69 |
2.24 |
11.25 |
12.1 |
20.74 |
42.48 |
48.66 |
53.92 |
60.94 |
67.74 |
75.66 |
77.35 |
80.01 |
18.78 |
18.49 |
16.82 |
22.72 |
29.74 |
55.43 |
24.47 |
|
|
Чистая прибыль, млрд $
|
0.0604 |
0.039 |
0.1324 |
0.2223 |
0.2454 |
0.4146 |
0.1282 |
0.16 |
0.1022 |
0.1684 |
0.2678 |
0.765 |
0.849 |
1.011 |
1.225 |
1.242 |
1.503 |
1.562 |
1.574 |
0.2382 |
0.0773 |
0.185 |
0.1761 |
0.3729 |
0.5778 |
0.4736 |
|
|
EV, млрд $
|
|
|
|
|
|
|
-0.8535 |
0.0027 |
1.0971 |
-1.4786 |
0.4094 |
-0.5467 |
0.2698 |
-0.2792 |
-1.0094 |
1.573 |
-2.92 |
7.1 |
8.53 |
5.62 |
4.28 |
4.47 |
3.79 |
2.12 |
8.67 |
2.59 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5516 |
0.4919 |
0.3752 |
0.37 |
0.7778 |
1.47 |
0.9796 |
|
|
EBITDA, млрд $
|
0.2088 |
0.1794 |
0.2531 |
0.3755 |
0.3911 |
0.6224 |
0.08 |
0.078 |
0.176 |
0.169 |
0.263 |
0.000328 |
0.000361 |
0.392 |
0.429 |
0.44 |
0.306 |
4.53 |
4.65 |
0.7198 |
0.7289 |
0.7055 |
0.5898 |
0.9891 |
1.93 |
1.2021 |
|
|
FCF, млрд $
|
0.2263 |
0.0858 |
0.1928 |
0.3 |
0.1396 |
0.3125 |
0.2305 |
0.1193 |
-0.1968 |
-0.5561 |
0.8574 |
0.6 |
0.639 |
1.089 |
0.917 |
1.336 |
1.789 |
0.847 |
0.215 |
0.305 |
0.3488 |
0.4115 |
0.2702 |
0.1627 |
-0.572 |
0.2474 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.28 |
0.5982 |
0.6056 |
0.6497 |
0.5354 |
0.4151 |
-0.0899 |
0.5012 |
|
|
Баланс стоимость, млрд $
|
0.1097 |
0.4524 |
0.1583 |
0.1489 |
0.2401 |
0.3561 |
0.3654 |
0.9808 |
0.9254 |
0.4708 |
2.23 |
0.9433 |
1.0537 |
1.1663 |
1.2359 |
1.2856 |
0.0041 |
4.63 |
3.79 |
1.96 |
1.96 |
1.97 |
2.08 |
2.42 |
12.54 |
2.62 |
|
|
Операционная прибыль, млрд $
|
0.2544 |
0.1794 |
0.3298 |
0.3655 |
0.3502 |
0.5641 |
0.1535 |
-0.008 |
0.007 |
0.009 |
0.011 |
0.0013 |
1.452 |
1.694 |
2.1 |
2.25 |
2.99 |
3.03 |
3.05 |
0.3933 |
0.4919 |
0.3752 |
0.37 |
0.7778 |
1.47 |
0.9796 |
|
|
Операционные расходы, млрд $
|
0.3111 |
0.349 |
0.2578 |
0.3819 |
0.4505 |
0.5505 |
0.5518 |
0.6023 |
1.2109 |
1.4023 |
1.7889 |
1.8343 |
2.07 |
2.43 |
2.68 |
3.18 |
3.74 |
3.98 |
4.22 |
0.8174 |
0.8526 |
0.8027 |
0.6904 |
0.8377 |
1.81 |
0.8291 |
|
|
CAPEX, млрд $
|
0.0764 |
0.1521 |
0.1463 |
0.1688 |
0.1705 |
0.2273 |
0.1793 |
0.2641 |
0.6649 |
0.9296 |
0.5232 |
0.908 |
1.071 |
1.361 |
1.204 |
1.315 |
1.413 |
1.666 |
2.07 |
0.2932 |
0.2567 |
0.2383 |
0.2652 |
0.2524 |
0.4821 |
0.2539 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
23.2 |
23.66 |
21.39 |
15.88 |
20.76 |
23.22 |
23.95 |
28.53 |
31.91 |
25.35 |
6.52 |
7.64 |
8.14 |
7.44 |
32.21 |
29.59 |
6.56 |
6.72 |
|
|
Чистая прибыль, млрд $
|
0.31 |
-0.27 |
0.17 |
0.05 |
0.28 |
0.4315 |
0.1374 |
-0.0182 |
0.3743 |
0.3802 |
0.0242 |
0.0938 |
0.0373 |
0.1703 |
0.2763 |
0.2387 |
0.1746 |
0.221 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
3.79 |
2.59 |
2.41 |
2.12 |
8.43 |
5.8 |
5.72 |
2.68 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.1273 |
0.2024 |
0.1406 |
0.3313 |
0.792 |
0.1344 |
0.4873 |
0.3784 |
|
|
EBITDA, млрд $
|
0.89 |
0.85 |
0.78 |
0.49 |
0.9 |
0.8049 |
0.8874 |
0.2309 |
0.8171 |
0.6806 |
0.1641 |
0.24 |
0.1802 |
0.4286 |
1.08 |
0.9605 |
0.3759 |
0.4412 |
|
|
FCF, млрд $
|
0.39 |
-0.05 |
0.66 |
0.45 |
0.45 |
-0.133 |
-0.1699 |
0.5236 |
0.1729 |
0.4728 |
-0.2885 |
0.0223 |
0.1907 |
0.2382 |
-1.02 |
0.2884 |
0.0547 |
0.2022 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.1284 |
1.1496 |
0.6044 |
0.7035 |
-0.245 |
0.078 |
0.2677 |
0.3144 |
-0.75 |
0.1825 |
-0.0373 |
0.2565 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
0.1323 |
0.1085 |
0.2597 |
4.87 |
2.18 |
2.24 |
2.26 |
2.42 |
12.54 |
2.46 |
2.56 |
2.72 |
|
|
Операционная прибыль, млрд $
|
0.7 |
0.23 |
0.84 |
0.62 |
0.69 |
0.2457 |
0.0779 |
0.8475 |
0.4938 |
0.5912 |
0.1273 |
0.2024 |
0.1406 |
0.3313 |
0.792 |
0.5239 |
0.4873 |
0.3784 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
1.1553 |
1.0951 |
1.2436 |
-0.1978 |
0.1971 |
0.226 |
0.222 |
0.1909 |
1.17 |
0.2437 |
0.2619 |
0.2386 |
|
|
CAPEX, млрд $
|
0.27 |
0.3 |
0.31 |
0.32 |
0.32 |
0.3325 |
0.3375 |
0.3431 |
0.3513 |
0.2307 |
0.0436 |
0.0557 |
0.0769 |
0.0762 |
0.2733 |
0.2813 |
0.092 |
0.0543 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
0.8565 |
0.8619 |
0.0348 |
0.6379 |
0.5665 |
0.235 |
1.1135 |
0.3842 |
0.8623 |
1.2751 |
1.8875 |
2.64 |
1.791 |
2.05 |
2.28 |
2.83 |
2.7 |
4.27 |
6.29 |
0.8156 |
0.438 |
0.5511 |
0.4721 |
1.16 |
0.1338 |
1.1502 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5822 |
0.6306 |
1.03 |
0.3681 |
0.1062 |
0.2684 |
0.0569 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.21 |
1.24 |
1.19 |
1.21 |
1.52 |
1.6164 |
1.5604 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.35 |
3.72 |
3.85 |
0.7996 |
1 |
3.93 |
0.833 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1644 |
0.2316 |
0.3227 |
0.2147 |
0.2065 |
0.2305 |
0.2225 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.31 |
3.07 |
3.57 |
5.11 |
3.79 |
16.09 |
3.76 |
|
|
Чистые активы, млрд
|
|
0.5361 |
0.346 |
0.3365 |
0.4686 |
0.6028 |
0.767 |
0.906 |
2.59 |
2.01 |
2.77 |
3.1 |
2.98 |
2.93 |
2.76 |
2.9 |
0.0082 |
8.53 |
9.38 |
3.36 |
3.12 |
3.62 |
5.18 |
3.84 |
16.32 |
1.5578 |
|
|
Активы, млрд
|
2.22 |
2.27 |
1.9507 |
2.13 |
2.4 |
0.054 |
3.68 |
3.89 |
9.31 |
9.67 |
11.13 |
12.99 |
13.74 |
15.3 |
16.38 |
19.48 |
20.97 |
24.16 |
28.34 |
6.31 |
6.46 |
7.51 |
8.08 |
7.55 |
35.65 |
7.56 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.464 |
0.2701 |
0.7175 |
0.6233 |
0.7317 |
0.4634 |
0.4473 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.64 |
2.99 |
3.2 |
2.99 |
1.98 |
11.81 |
1.9719 |
|
|
Задолженность, млрд
|
0.72 |
0.7137 |
0.7129 |
0.9058 |
1.015 |
0.133 |
1.8583 |
1.9308 |
4.67 |
4.98 |
6.27 |
7.81 |
8.17 |
9.28 |
9.83 |
11.75 |
12.99 |
15.6 |
18.62 |
4.29 |
4.42 |
5.45 |
5.91 |
5.02 |
23.11 |
4.83 |
|
|
Чистый долг, млрд
|
-0.6664 |
-0.5778 |
0.2161 |
-0.3154 |
-0.0806 |
0.2439 |
-0.3639 |
0.4308 |
1.8105 |
-0.3937 |
1.0785 |
0.9293 |
2.26 |
1.8364 |
1.731 |
2.47 |
-1.5971 |
7.1 |
8.54 |
2.33 |
2.87 |
3.43 |
3.2 |
1.59 |
7.85 |
1.4298 |
|
|
Долг, млрд
|
0.1901 |
0.2841 |
0.2509 |
0.3225 |
0.4859 |
0.4789 |
0.7496 |
0.815 |
2.67 |
0.8814 |
2.97 |
3.57 |
4.05 |
3.89 |
4.01 |
5.3 |
1.1058 |
11.37 |
3.5 |
3.15 |
3.31 |
3.98 |
3.67 |
2.75 |
13.28 |
2.58 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
2.55 |
2.12 |
2.49 |
3.81 |
3 |
2.66 |
3.93 |
2.86 |
2.83 |
2.28 |
0.4664 |
0.9746 |
0.9579 |
1.16 |
0.1338 |
5.38 |
1.2186 |
1.1915 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.1911 |
0.2801 |
0.2579 |
0.1062 |
0.2684 |
0.0686 |
0.0422 |
0.0589 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
1.31 |
1.34 |
1.39 |
1.52 |
4.62 |
1.433 |
1.5647 |
1.6164 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.8656 |
1.23 |
0.8843 |
1 |
3.93 |
0.7492 |
0.79 |
0.8629 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.0367 |
0.0387 |
0.0951 |
0.0951 |
0.0569 |
-0.1114 |
0.0628 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
4.71 |
4.15 |
3.5 |
3.79 |
16.09 |
3.37 |
3.64 |
3.89 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
9.58 |
9.66 |
9.8 |
10.07 |
4.78 |
4.21 |
3.55 |
3.84 |
16.32 |
1.5771 |
1.5809 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
37.47 |
35.97 |
37.37 |
39.01 |
7.8 |
7.51 |
7.05 |
7.55 |
35.65 |
6.97 |
7.35 |
7.83 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
1.06 |
0.7986 |
0.7512 |
0.7317 |
0.7287 |
0.5661 |
0.5248 |
0.4634 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
2.43 |
2.17 |
2.06 |
1.98 |
11.81 |
2.32 |
2.28 |
|
|
|
Задолженность, млрд
|
|
|
|
|
|
|
27.51 |
25.92 |
27.19 |
28.54 |
5.52 |
5.18 |
4.7 |
5.02 |
23.11 |
4.4 |
4.68 |
5.01 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
16.47 |
15.04 |
15.4 |
15.45 |
3.08 |
2.03 |
1.89 |
1.59 |
7.85 |
1.7981 |
1.5898 |
1.4811 |
|
|
Долг, млрд
|
5.17 |
5.2 |
5.44 |
6.48 |
9 |
9.24 |
9.22 |
10.05 |
10.35 |
17.73 |
3.55 |
3.01 |
2.85 |
2.75 |
8.27 |
8.44 |
2.81 |
2.67 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
7.27 |
38.26 |
66.07 |
52.37 |
68.78 |
16.71 |
17.66 |
3.95 |
8.39 |
9.66 |
15.33 |
15.86 |
17.52 |
19.59 |
17.46 |
19.22 |
18.96 |
17.58 |
12.22 |
3.95 |
9.41 |
8.68 |
16.54 |
7.72 |
|
19.35 |
17.88 |
|
|
ROA, %
|
2.72 |
1.72 |
6.79 |
10.45 |
10.23 |
767.8 |
3.49 |
4.11 |
1.1 |
1.74 |
2.41 |
6.35 |
6.35 |
6.96 |
7.73 |
6.92 |
7.43 |
6.92 |
6 |
3.91 |
1.2109 |
2.65 |
2.26 |
4.77 |
2.68 |
|
6.47 |
7.93 |
|
|
ROIC, %
|
|
20.13 |
49.83 |
62.99 |
51.7 |
67.28 |
10.66 |
-0.43 |
0.16 |
0.23 |
0.17 |
9.64 |
9.79 |
9.95 |
10.85 |
10.1 |
11.41 |
10.94 |
8.79 |
5.48 |
3.04 |
4.09 |
4.45 |
|
|
|
5.9 |
11.02 |
|
|
ROS, %
|
5.94 |
2.58 |
8.13 |
9.81 |
7.28 |
10.4 |
|
-0.36 |
0.06 |
0.07 |
0.05 |
0.02 |
0.11 |
0.11 |
0.16 |
0.16 |
0.07 |
0.26 |
0.07 |
0.06 |
0.2 |
2.86 |
1.78 |
0.7164 |
1.2538 |
1.9354 |
1.9354 |
11.73 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.03 |
9.14 |
6.71 |
6.78 |
15.87 |
5.45 |
|
18.22 |
19.89 |
|
|
Рентаб EBITDA, %
|
21.26 |
8.65 |
12.2 |
13.86 |
11.06 |
14.12 |
1.7 |
3.48 |
1.57 |
1.4 |
1.27 |
0.77 |
0.74 |
0.81 |
0.7 |
0.65 |
0.4 |
0.69 |
5.81 |
3.83 |
3.94 |
4.19 |
2.6 |
3.33 |
3.48 |
|
4.91 |
25.10 |
|
|
Чистая рентаб, %
|
3.55 |
1.99 |
5.79 |
7.42 |
6.16 |
8.66 |
2.73 |
7.14 |
0.91 |
1.39 |
1.29 |
3.1 |
3 |
3.1 |
3.4 |
3.3 |
3.9 |
3.9 |
3.8 |
1.27 |
0.42 |
1.1 |
0.78 |
1.25 |
1.04 |
|
1.94 |
12.24 |
|
|
Operation Margin, %
|
14.93 |
9.15 |
14.43 |
12.21 |
8.79 |
11.79 |
3.27 |
-0.36 |
0.06 |
0.07 |
0.05 |
0.02 |
0.11 |
0.11 |
0.16 |
0.16 |
0.07 |
0.26 |
0.07 |
0.06 |
0.2 |
2.14 |
1.63 |
|
2.62 |
4 |
4 |
15.28 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
1.8 |
1.74 |
1.88 |
2.01 |
1.83 |
1.99 |
2.02 |
1.97 |
1.27 |
0.42 |
1.1 |
0.78 |
|
|
|
0.98 |
10.16 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
-47.08 |
-27.87 |
27.58 |
51.26 |
-128.14 |
-40.63 |
-32.06 |
-51.46 |
-33.44 |
-148.58 |
-134.88 |
11104.85 |
2072.24 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
1.4126 |
-0.3277 |
3.85 |
3.91 |
1.1804 |
4.46 |
1.7253 |
7.62 |
7.74 |
1.8606 |
7.28 |
8.93 |
17.88 |
|
|
ROA, %
|
|
|
0.3585 |
-0.0846 |
1.0068 |
0.9955 |
0.3048 |
1.2247 |
0.5125 |
2.33 |
1.2795 |
0.6049 |
2.45 |
2.92 |
7.93 |
|
|
ROCE, %
|
|
|
|
|
|
|
2.38 |
3.88 |
2.81 |
6.81 |
7.65 |
2.7 |
9.51 |
7.26 |
19.89 |
|
|
Рентаб EBITDA, %
|
4.33 |
3.47 |
3.71 |
0.81 |
2.56 |
2.69 |
2.52 |
3.14 |
2.21 |
5.76 |
3.35 |
3.25 |
5.73 |
6.57 |
25.10 |
|
|
Чистая рентаб, %
|
|
|
0.55 |
-0.11 |
1.16 |
1.5 |
0.37 |
1.23 |
0.46 |
2.29 |
0.86 |
0.72 |
2.66 |
3.29 |
12.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.408 |
0.0513 |
0.0887 |
0.106 |
0.1354 |
0.1143 |
0.39 |
|
0.1452 |
|
Расходы на обслуживание долга
|
1.0621 |
0.1811 |
0.2129 |
0.1776 |
0.189 |
0.3299 |
0.7295 |
|
0.3223 |
|
Всего задолженность
|
|
6.34 |
5.2 |
9.24 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
16458 |
16442 |
9920 |
10094 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.053 |
0.1506 |
0.1288 |
0.076 |
0.0159 |
0.0434 |
0.0365 |
0.0261 |
0.284 |
0.0379 |
0.041 |
|
|
Расходы на обслуживание долга
|
0.2144 |
0.1533 |
0.4248 |
0.261 |
0.0667 |
0.1467 |
0.1038 |
0.0917 |
0.3874 |
0.082 |
0.1205 |
0.09 |
|