Stock MRVE3 MRV ENGENHARIA E PARTICIPACOES S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials MRV Engenharia e Participacoes S.A.

Equities

MRVE3

BRMRVEACNOR2

Real Estate Development & Operations

Market Closed - Sao Paulo
Other stock markets
 04:07:56 2024-05-28 pm EDT 		5-day change 1st Jan Change
6.97 BRL +2.20% Intraday chart for MRV Engenharia e Participacoes S.A. -8.41% -37.93%
Mar. 15 Transcript : MRV Engenharia e Participações S.A. - Analyst/Investor Day
Mar. 01 Transcript : MRV Engenharia e Participações S.A., Q4 2023 Earnings Call, Mar 01, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,544 9,133 5,794 3,673 6,311 3,838 - -
Enterprise Value (EV) 1 10,661 10,010 8,586 8,210 11,361 8,492 7,450 7,771
P/E ratio 13.8 x 16.5 x 7.2 x -18.1 x -196 x 11.7 x 4.79 x 4.38 x
Yield 5.15% 2.28% 3.3% - - 0.04% 2.25% 6.87%
Capitalization / Revenue 1.58 x 1.37 x 0.81 x 0.55 x 0.85 x 0.46 x 0.42 x 0.42 x
EV / Revenue 1.76 x 1.51 x 1.21 x 1.24 x 1.53 x 1.02 x 0.82 x 0.85 x
EV / EBITDA 10.6 x 9.94 x 6.05 x 10.1 x 24.5 x 8.43 x 4.83 x 4.23 x
EV / FCF -34.7 x 19.6 x -18.7 x -5.98 x -10.8 x 9.06 x 7.35 x 7.38 x
FCF Yield -2.88% 5.09% -5.36% -16.7% -9.25% 11% 13.6% 13.5%
Price to Book 1.98 x 1.51 x 0.95 x 0.63 x 0.94 x 0.53 x 0.5 x 0.46 x
Nbr of stocks (in thousands) 442,889 481,953 482,874 483,231 561,969 562,825 - -
Reference price 2 21.55 18.95 12.00 7.600 11.23 6.820 6.820 6.820
Announcement Date 3/3/20 3/4/21 3/16/22 3/8/23 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 6,056 6,646 7,118 6,633 7,430 8,348 9,108 9,191
EBITDA 1 1,009 1,007 1,419 810 463 1,008 1,543 1,835
EBIT 1 741 714 1,141 350.2 69.86 863.2 1,369 1,535
Operating Margin 12.24% 10.74% 16.03% 5.28% 0.94% 10.34% 15.03% 16.7%
Earnings before Tax (EBT) 1 878 761 1,180 99.72 -73.39 537 934.7 780.1
Net income 1 690 550 804.9 -202.5 -29.82 245.6 778.8 874.8
Net margin 11.39% 8.28% 11.31% -3.05% -0.4% 2.94% 8.55% 9.52%
EPS 2 1.561 1.149 1.667 -0.4191 -0.0573 0.5838 1.424 1.557
Free Cash Flow 1 -307 510 -460 -1,372 -1,051 937 1,013 1,053
FCF margin -5.07% 7.67% -6.46% -20.69% -14.15% 11.22% 11.12% 11.46%
FCF Conversion (EBITDA) - 50.65% - - - 93% 65.65% 57.38%
FCF Conversion (Net income) - 92.73% - - - 381.57% 130.08% 120.37%
Dividend per Share 2 1.110 0.4330 0.3959 - - 0.002470 0.1537 0.4686
Announcement Date 3/3/20 3/4/21 3/16/22 3/8/23 2/29/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 1 1,800 1,904 1,675 1,602 1,695 1,661 1,690 1,826 1,974 1,941 1,889 2,034 2,081 2,231 2,157
EBITDA 1 386 524 199 441 36 134 62.99 141.1 57.82 201.1 173.2 255.4 269.2 325.6 387
EBIT 1 317.6 452.8 116.1 341.8 -84.82 -22.86 -31.15 112.6 24.42 -36 116.6 193.6 241.9 247.8 349.5
Operating Margin 17.65% 23.78% 6.93% 21.34% -5% -1.38% -1.84% 6.17% 1.24% -1.85% 6.17% 9.52% 11.62% 11.11% 16.2%
Earnings before Tax (EBT) 1 - - - - - - - 242.1 -104.4 -90.65 53.21 149.4 174.4 221.5 265.9
Net income 1 165.2 300.1 71.29 58.05 1.587 -333.4 30.58 181.1 -136.5 -105 -73.13 - 110.1 - 165.7
Net margin 9.18% 15.76% 4.26% 3.62% 0.09% -20.07% 1.81% 9.92% -6.92% -5.41% -3.87% - 5.29% - 7.68%
EPS 2 0.3420 0.6220 - - 0.003280 -0.6896 0.0632 0.3743 -0.2474 -0.2053 -0.1967 0.1300 0.2450 0.1950 0.2774
Dividend per Share 2 - - - - - - - - - - - 0.0123 - - -
Announcement Date 11/9/21 3/16/22 5/12/22 8/10/22 11/9/22 3/8/23 5/11/23 8/9/23 11/8/23 2/29/24 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,117 877 2,792 4,537 5,050 4,654 3,611 3,933
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.107 x 0.8709 x 1.968 x 5.601 x 10.91 x 4.619 x 2.34 x 2.143 x
Free Cash Flow 1 -307 510 -460 -1,372 -1,051 937 1,013 1,053
ROE (net income / shareholders' equity) 13% 10.2% 13.7% -3.3% -0.5% 3.95% 10.9% 13.9%
ROA (Net income/ Total Assets) 4.87% 3.36% 4.78% 0.1% -0.13% 0.98% 2.32% 2.85%
Assets 1 14,156 16,369 16,852 -197,119 23,833 25,160 33,582 30,737
Book Value Per Share 2 10.90 12.50 12.70 12.10 12.00 12.90 13.50 14.80
Cash Flow per Share 2 -0.2200 1.440 -0.5800 -2.090 -1.580 0.4400 1.440 -
Capex 1 209 180 179 364 227 115 134 234
Capex / Sales 3.45% 2.71% 2.51% 5.49% 3.06% 1.37% 1.48% 2.55%
Announcement Date 3/3/20 3/4/21 3/16/22 3/8/23 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 MRV Engenharia e Participacoes S.A.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
6.82 BRL
Average target price
12.04 BRL
Spread / Average Target
+76.56%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
MRV ENGENHARIA E PARTICIPACOES S.A. Stock MRV Engenharia e Participacoes S.A.
-37.93% 742M
VONOVIA SE Stock Vonovia SE
-0.04% 24.76B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-18.55% 13.54B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+11.24% 11.29B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.39% 7.73B
VINHOMES Stock Vinhomes
-7.52% 6.83B
VINGROUP Stock Vingroup
+1.01% 6.61B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+3.53% 6.48B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
+0.24% 3.78B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+35.90% 3.55B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. MRVE3 Stock
  4. Financials MRV Engenharia e Participacoes S.A.