Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Bolsa de valores de Sao Paulo  >  Telefônica Brasil S.A.    VIVT4   BRVIVTACNPR7

TELEFÔNICA BRASIL S.A.

(VIVT4)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M BRL Estimates in M BRL
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 43 207 43 463 44 268 44 961 46 343 46 885
EBITDA 14 486 15 560 16 040 18 542 19 022 19 004
Operating profit (EBIT) 6 632 9 456 7 214 7 786 8 198 9 702
Pre-Tax Profit (EBT) 5 731 11 278 6 394 10 498 8 139 -
Net income 4 609 8 928 5 001 6 029 6 284 6 794
P/E ratio 17,8x 8,76x 19,6x 15,3x 12,9x 15,4x
EPS ( BRL ) 2,73 5,28 2,96 3,24 3,83 3,21
Dividend per Share ( BRL ) 2,72 2,36 3,53 4,14 3,91 5,68
Yield 5,60% 5,11% 6,09% 8,38% 7,92% 11,5%
Reference price ( BRL ) 48,620 46,230 57,980 49,450 49,450 49,450
Announcement Date 02/21/2018
11:38am
02/20/2019
10:01am
02/19/2020
10:36am
- - -
Finances - Leverage
Actuals in M BRL Estimates in M BRL
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 4 412 2 224 10 432 10 073 6 649 2 481
Finance - - - - - -
Operating income (EBITDA) 14 486 15 560 16 040 18 542 19 022 19 004
Leverage
(Debt/EBITDA)
0,30x 0,14x 0,65x 0,54x 0,35x 0,13x
Capital Expenditure 8 368 8 193 - 8 945 8 667 8 460
Free Cash Flow (FCF) 4 273 6 618 - 7 888 8 298 7 292
Book Value Per Share (BVPS) ( BRL ) 41,1 42,4 41,7 45,1 47,2 46,1
Cash Flow per Share ( BRL ) 7,48 7,07 10,5 11,7 13,8 -
Announcement Date 02/21/2018
11:38am
02/20/2019
10:01am
02/19/2020
10:36am
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 84 161 M BRL -
Entreprise Value (EV) 94 234 M BRL 90 809 M BRL
Valuation 2020e 2021e
P/E ratio (Price / EPS) 15,3x 12,9x
Capitalization / Revenue 1,87x 1,82x
EV / Revenue 2,10x 2,03x
EV / EBITDA 5,08x 4,95x
Yield (DPS / Price) 8,38% 7,92%
Price to book (Price / BVPS) 1,10x 1,05x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 17,3% 17,7%
Operating Leverage (Delta EBIT / Delta Sales) 5,06x 1,72x
Net Margin (Net Profit / Revenue) 13,4% 13,6%
ROA (Net Profit / Asset) 7,60% 5,78%
ROE (Net Profit / Equities) 8,02% 8,86%
Rate of Dividend 128% 102%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   19,9% 18,7%
Cash Flow / Sales 44,0% 50,2%
Capital Intensity (Assets / Sales) 1,76x 2,35x
Financial Leverage (Net Debt / EBITDA) 0,54x 0,35x
EPS & Dividend