Отчетность Companhia de Saneamento Básico do Estado de São Paulo - SABESP
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
1.8126 |
1.9289 |
3.89 |
5.5 |
2.74 |
4.52 |
6.1 |
6.35 |
9.53 |
7.76 |
4.3 |
3.15 |
5.93 |
7.14 |
5.51 |
10.28 |
4.61 |
6.96 |
|
8.22 |
|
|
Выручка, млрд $
|
1.7684 |
1.5271 |
3.77 |
4.11 |
4.4 |
4.95 |
5.53 |
5.53 |
5.97 |
6.84 |
9.23 |
9.94 |
10.75 |
11.32 |
11.21 |
11.71 |
14.1 |
14.61 |
16.09 |
17.98 |
17.8 |
3.5 |
22.06 |
13.74 |
5.03 |
|
|
Чистая прибыль, млрд $
|
0.2667 |
0.0932 |
-0.6505 |
0.8333 |
0.513 |
0.8656 |
0.7789 |
0.7789 |
1.0487 |
0.0636 |
0.0016 |
1.223 |
1.912 |
1.924 |
0.903 |
0.536 |
2.95 |
2.52 |
2.84 |
3.37 |
0.9733 |
0.4139 |
3.12 |
1.67 |
0.6926 |
|
|
EV, млрд $
|
|
|
|
|
|
4.82 |
5.02 |
7.19 |
8.51 |
6.74 |
8.98 |
7.69 |
9.56 |
12.12 |
7.74 |
15.25 |
12.67 |
5.37 |
15.61 |
21.05 |
22.73 |
7.94 |
24.36 |
24.72 |
5.72 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.4 |
5.71 |
4.49 |
0.7355 |
4.62 |
2.28 |
1.2332 |
|
|
EBITDA, млрд $
|
|
|
-0.3684 |
1.9199 |
1.3538 |
2.23 |
2.45 |
2.46 |
2.01 |
0.977 |
2.9 |
2.18 |
3.05 |
3.16 |
1.8264 |
1.1463 |
5.84 |
5.26 |
5.79 |
7.2 |
6.22 |
1.07 |
6.58 |
3.82 |
1.7817 |
|
|
FCF, млрд $
|
|
|
0.3553 |
0.4629 |
0.7262 |
1.0945 |
2.58 |
2.1 |
1.3339 |
0.9728 |
0.182 |
0.506 |
0.303 |
0.441 |
-0.268 |
0.189 |
0.868 |
1.3252 |
1.66 |
4.12 |
4.94 |
0.6935 |
3.89 |
1.8 |
0.1407 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.3 |
3.84 |
4.2 |
4.98 |
0.7025 |
3.97 |
1.84 |
0.9542 |
|
|
Баланс стоимость, млрд $
|
2.49 |
1.9794 |
1.0876 |
1.3988 |
1.8634 |
2.47 |
3.08 |
3.08 |
0.967 |
0.967 |
2.11 |
4.22 |
2.69 |
6.74 |
0.1761 |
4.07 |
6.24 |
8.05 |
19.55 |
21.64 |
22.79 |
4.48 |
27.33 |
27.33 |
5.87 |
|
|
Операционная прибыль, млрд $
|
0.7219 |
0.564 |
1.341 |
1.512 |
1.3276 |
1.6896 |
1.804 |
1.804 |
2.08 |
1.1693 |
0.0027 |
2.45 |
2.85 |
3.14 |
1.913 |
3.04 |
3.43 |
3.96 |
5.18 |
5.71 |
4.49 |
0.7355 |
4.62 |
2.37 |
1.2332 |
|
|
Операционные расходы, млрд $
|
|
|
0.6112 |
0.551 |
0.8161 |
0.8734 |
1.1066 |
1.1066 |
1.1987 |
2.35 |
1.3719 |
1.4661 |
1.4438 |
1.3629 |
1.6645 |
0.4094 |
1.6602 |
1.8734 |
1.83 |
2.14 |
2.14 |
0.4695 |
3.08 |
1.87 |
0.5973 |
|
|
CAPEX, млрд $
|
0.3159 |
0.3099 |
0.6192 |
1.0094 |
0.6009 |
0.6604 |
0.3945 |
0.8817 |
0.8817 |
1.5552 |
0.0019 |
2.21 |
2.03 |
2.34 |
2.75 |
2.45 |
2.14 |
1.9767 |
2.18 |
0.0782 |
0.0424 |
0.009 |
0.0737 |
0.0453 |
0.8135 |
|
|
|
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 $
|
5.41 |
4.7 |
4.04 |
4.43 |
4.44 |
4.88 |
4.68 |
4.6 |
5.15 |
5.06 |
1.03 |
1 |
1.11 |
5.93 |
5.7 |
6.15 |
1.3026 |
1.4282 |
|
|
Чистая прибыль, млрд $
|
1.21 |
1.06 |
-0.66 |
0.38 |
0.42 |
0.8315 |
0.4969 |
0.7731 |
0.4685 |
0.5674 |
0.2059 |
0.0804 |
0.2003 |
0.6422 |
0.7472 |
0.7437 |
0.1708 |
0.2332 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
7.94 |
9.99 |
8.65 |
8.66 |
24.36 |
36.88 |
11.17 |
11.94 |
5.72 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.113 |
0.1728 |
0.3309 |
0.4722 |
1.3 |
0.1618 |
0.3535 |
0.4339 |
|
|
EBITDA, млрд $
|
3.01 |
1.73 |
1.48 |
1.58 |
1.51 |
1.84 |
1.62 |
1.45 |
1.4989 |
1.3821 |
0.2375 |
0.2986 |
0.4446 |
1.12 |
2.03 |
1.68 |
0.4976 |
0.5811 |
|
|
FCF, млрд $
|
1.16 |
1.15 |
1.18 |
1.67 |
1.01 |
1.07 |
1.04 |
0.924 |
1.2603 |
0.1154 |
0.1284 |
0.2155 |
0.146 |
1.37 |
0.3644 |
1.11 |
0.2899 |
0.0032 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
1.2748 |
0.1195 |
0.1302 |
0.2182 |
0.1492 |
1.4 |
0.0776 |
0.2271 |
0.2996 |
0.336 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
1.7384 |
4.48 |
5.47 |
5 |
5.07 |
27.33 |
5.51 |
5.84 |
5.97 |
5.87 |
|
|
Операционная прибыль, млрд $
|
1.19 |
1.17 |
1.19 |
1.69 |
1.01 |
1.09 |
1.04 |
0.9285 |
-0.602 |
5.86 |
0.113 |
0.1728 |
0.3309 |
0.4722 |
1.39 |
1.12 |
0.3535 |
0.4339 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
0.606 |
0.8396 |
0.132 |
0.157 |
0.1309 |
0.927 |
0.6585 |
0.1794 |
0.1629 |
0.1498 |
|
|
CAPEX, млрд $
|
0.46 |
0.48 |
0.48 |
0.5 |
0.53 |
0.5268 |
0.542 |
0.553 |
0.0145 |
0.0041 |
0.0018 |
0.0027 |
0.0033 |
0.0332 |
0.6571 |
0.6708 |
0.0097 |
0.3327 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
|
|
0.4621 |
0.281 |
0.1056 |
0.2802 |
0.3282 |
0.3282 |
0.0728 |
0.6257 |
0.771 |
2.15 |
1.9212 |
1.782 |
1.723 |
1.6392 |
1.8862 |
2.28 |
3.03 |
2.25 |
0.3964 |
0.1289 |
1.87 |
1.87 |
0.1756 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.41 |
0.4368 |
1.68 |
0.3239 |
0.477 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.48 |
2.55 |
2.39 |
0.5645 |
3.51 |
0.8531 |
0.8531 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0656 |
0.0705 |
0.1048 |
0.0204 |
0.1242 |
0.023 |
0.0169 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2817 |
0.3007 |
0.349 |
0.3766 |
0.3962 |
0.5485 |
0.5485 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.6 |
4.9 |
6.44 |
1.17 |
7.28 |
1.26 |
1.5299 |
|
|
Чистые активы, млрд
|
4.23 |
3.45 |
2.05 |
2.62 |
3 |
3.63 |
4.22 |
5.5 |
4.12 |
6.04 |
5.82 |
5.66 |
5.72 |
5.48 |
0.7092 |
13.72 |
15.42 |
17.51 |
5.6 |
4.9 |
6.44 |
1.17 |
7.28 |
7.28 |
0.3389 |
|
|
Активы, млрд
|
7.77 |
6.86 |
16.33 |
16.53 |
16.78 |
17.44 |
18 |
18 |
18.66 |
20.11 |
20.24 |
25.21 |
26.68 |
28.27 |
30.36 |
33.71 |
36.75 |
39.55 |
43.57 |
46.46 |
50.42 |
9.54 |
57.21 |
57.21 |
12.34 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1 |
2.86 |
3.03 |
0.3286 |
2.25 |
0.5096 |
0.5096 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.05 |
10.38 |
14.22 |
2.85 |
16.71 |
3.2 |
16.71 |
|
|
Задолженность, млрд
|
3.54 |
3.41 |
9.09 |
8.95 |
8.83 |
8.95 |
8.98 |
8.98 |
8.88 |
10.57 |
11.8 |
14.67 |
14.96 |
15.34 |
17.05 |
19.99 |
21.33 |
22.03 |
24.01 |
24.82 |
27.62 |
5.07 |
29.87 |
29.87 |
6.47 |
|
|
Чистый долг, млрд
|
2.87 |
2.55 |
2.74 |
2.88 |
3.48 |
3.01 |
3.09 |
3.3 |
3.01 |
4.01 |
4.46 |
1.5899 |
3.21 |
2.59 |
-0.0143 |
10.95 |
9.53 |
9.82 |
10.12 |
10.99 |
16.86 |
3.05 |
17.09 |
17.09 |
3.66 |
|
|
Долг, млрд
|
2.87 |
2.55 |
3.2 |
3.16 |
3.59 |
3.29 |
3.42 |
3.63 |
3.08 |
4.63 |
5.23 |
3.74 |
5.13 |
4.37 |
1.7087 |
12.59 |
11.41 |
12.1 |
13.15 |
13.24 |
17.26 |
3.18 |
18.96 |
18.96 |
3.84 |
|
|
|
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
|
2.66 |
2.28 |
2.35 |
3.4 |
0.14 |
0.4321 |
0.9006 |
0.2779 |
2.4 |
0.1289 |
0.1037 |
0.1224 |
0.3315 |
1.87 |
0.8848 |
1.37 |
0.3215 |
0.1756 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.6152 |
0.3744 |
0.3024 |
1.68 |
0.3239 |
0.1888 |
0.2789 |
0.477 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.7057 |
0.6383 |
0.646 |
3.51 |
0.6272 |
0.7652 |
0.7851 |
0.8531 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.0248 |
0.0234 |
0.0222 |
0.1242 |
0.023 |
0.0245 |
0.0243 |
0.0169 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.1337 |
0.1241 |
0.1313 |
0.1313 |
0.1357 |
0.144 |
0.1473 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
1.48 |
1.18 |
1.32 |
7.28 |
1.26 |
1.2726 |
1.4371 |
1.5299 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
24.51 |
1.17 |
1.48 |
1.18 |
1.32 |
7.28 |
0.0716 |
0.0754 |
0.0845 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
|
|
53.08 |
9.54 |
11.41 |
10.26 |
10.38 |
57.21 |
11.18 |
11.68 |
11.91 |
12.34 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.3752 |
0.3404 |
0.3313 |
2.25 |
0.4564 |
0.5241 |
0.5353 |
0.5096 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
3.34 |
3.03 |
3.15 |
16.71 |
3.2 |
3.28 |
3.3 |
|
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
|
28.57 |
5.07 |
5.95 |
5.27 |
5.31 |
29.87 |
5.66 |
5.83 |
5.93 |
6.47 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
|
|
15.52 |
3.05 |
3.62 |
3.25 |
3.15 |
17.09 |
3.43 |
3.53 |
3.51 |
3.66 |
|
|
Долг, млрд
|
4.36 |
6.45 |
6.95 |
6.68 |
4.22 |
5.9 |
6.2 |
5.93 |
17.92 |
3.18 |
3.72 |
3.37 |
3.48 |
18.96 |
6.16 |
6.45 |
3.84 |
3.84 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
-31.72 |
31.84 |
17.13 |
23.82 |
18.44 |
14.16 |
25.46 |
1.05 |
18 |
12.1 |
17.18 |
15.61 |
6.88 |
3.97 |
20.23 |
15.3 |
15.3 |
16.35 |
4.38 |
3.04 |
19.63 |
10.17 |
|
12.32 |
18.27 |
|
|
ROA, %
|
-3.98 |
5.04 |
3.06 |
4.96 |
4.33 |
4.33 |
5.62 |
0.32 |
7.48 |
5.04 |
7.37 |
7 |
3.08 |
1.67 |
8.37 |
6.6 |
6.82 |
7.48 |
2.01 |
1.3805 |
9.35 |
4.88 |
|
5.87 |
5.66 |
|
|
ROIC, %
|
25.6 |
26.62 |
18.11 |
20.28 |
18.19 |
14.91 |
22.79 |
1.74 |
11.82 |
7.87 |
11.04 |
9.91 |
4.97 |
3.72 |
12.09 |
9.86 |
9.82 |
11.05 |
3.75 |
6.62 |
|
|
|
6.64 |
8.73 |
|
|
ROS, %
|
-23.56 |
32.98 |
17.17 |
32.89 |
32.64 |
32.81 |
33.39 |
13.98 |
33.52 |
21.69 |
28.23 |
27.44 |
15.68 |
9.25 |
33.29 |
27.13 |
27.36 |
29.68 |
11.68 |
11.26 |
14.39 |
14.14 |
13.77 |
13.77 |
16.62 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.53 |
14.28 |
10.09 |
8.52 |
9.14 |
22.86 |
|
11.54 |
8.48 |
|
|
Рентаб EBITDA, %
|
-11.14 |
40.77 |
31.59 |
44.92 |
44.26 |
44.43 |
33.63 |
14.29 |
33.8 |
21.91 |
28.37 |
27.88 |
16.29 |
9.79 |
33.74 |
36.04 |
36.02 |
40.03 |
34.94 |
30.57 |
29.83 |
27.83 |
|
35.45 |
39.06 |
|
|
Чистая рентаб, %
|
-17.27 |
20.28 |
11.67 |
17.48 |
14.09 |
14.09 |
17.56 |
0.93 |
28.9 |
24.6 |
26.5 |
27.7 |
17.1 |
26 |
24.3 |
17.25 |
17.63 |
18.73 |
5.47 |
11.83 |
14.15 |
12.15 |
|
13.78 |
16.61 |
|
|
Operation Margin, %
|
35.6 |
36.79 |
30.19 |
34.11 |
32.64 |
32.64 |
34.78 |
17.1 |
24.71 |
24.59 |
26.46 |
27.72 |
17.06 |
25.97 |
24.29 |
27.08 |
32.14 |
31.74 |
25.16 |
20.91 |
|
20.94 |
24.52 |
24.52 |
23.46 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
17.66 |
12.31 |
17.78 |
17 |
8.05 |
4.58 |
20.9 |
17.25 |
17.63 |
18.73 |
5.47 |
11.83 |
|
|
|
14.15 |
11.42 |
|
|
Доходность FCF, %
|
|
|
|
60.38 |
133.99 |
53.98 |
24.26 |
35.56 |
1.9908 |
8.29 |
4.77 |
4.63 |
-3.46 |
4.4 |
27.58 |
22.32 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
|
|
2.01 |
0.8806 |
2.92 |
1.6604 |
4.06 |
8.17 |
6.97 |
2.7 |
3.01 |
4.11 |
18.27 |
|
|
ROA, %
|
|
|
|
|
0.901 |
1.0557 |
1.9645 |
0.7415 |
1.9411 |
1.9005 |
2.19 |
1.2973 |
1.4537 |
1.9485 |
5.66 |
|
|
ROCE, %
|
|
|
|
|
|
0.7976 |
1.2345 |
1.8718 |
3.5 |
2.37 |
6.57 |
1.5655 |
3.43 |
4.24 |
8.48 |
|
|
Рентаб EBITDA, %
|
33.99 |
37.62 |
34.72 |
31.45 |
29.08 |
27.29 |
23.11 |
29.8 |
40.07 |
18.9 |
35.55 |
27.22 |
38.2 |
40.69 |
39.06 |
|
|
Чистая рентаб, %
|
|
|
|
|
9.09 |
11.21 |
20.03 |
8.02 |
18.05 |
10.83 |
13.11 |
12.08 |
13.11 |
16.33 |
16.61 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.2517 |
1.04 |
0.4282 |
2.42 |
0.0393 |
0.1028 |
0.3221 |
|
0.1028 |
|
Расходы на обслуживание долга
|
0.4591 |
0.4892 |
0.6589 |
0.752 |
0.1319 |
0.1445 |
0.2082 |
|
0.5282 |
|
Всего задолженность
|
|
5.4 |
6.45 |
5.9 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
12598 |
12598 |
12299 |
11170 |
|
|
|
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.3474 |
0.0686 |
0.115 |
0.0221 |
0.0152 |
0.244 |
0.0408 |
0.0402 |
0.0431 |
|
|
Расходы на обслуживание долга
|
0.2275 |
0.2238 |
0.0533 |
0.0497 |
0.0537 |
0.0984 |
0.0063 |
0.0653 |
0.000936 |
0.1937 |
|