Orizon Valorizacao de Residuos SA
BOVESPA:ORVR3

Watchlist Manager
Orizon Valorizacao de Residuos SA Logo
Orizon Valorizacao de Residuos SA
BOVESPA:ORVR3
Watchlist
Price: 69.11 BRL 2.14% Market Closed
Market Cap: 6.6B BRL
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+95%
5Y
+161%
10Y
-
Operating Income
+
3Y
+154%
5Y
+216%
10Y
-
Net Income
+
3Y
-
5Y
+181%
10Y
-

Earnings Waterfall
Orizon Valorizacao de Residuos SA

Revenue
984.3m BRL
Cost of Revenue
-536.2m BRL
Gross Profit
448m BRL
Operating Expenses
-182.7m BRL
Operating Income
265.3m BRL
Other Expenses
-221.2m BRL
Net Income
44.1m BRL

Income Statement
Orizon Valorizacao de Residuos SA

Rotate your device to view
Income Statement
Currency: BRL
Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
31
31
43
42
52
47
43
59
67
81
97
117
130
148
158
155
158
163
191
0
0
Revenue
378
N/A
383
+2%
392
+2%
388
-1%
381
-2%
383
+1%
436
+14%
447
+3%
505
+13%
602
+19%
626
+4%
716
+14%
761
+6%
757
-1%
776
+3%
797
+3%
815
+2%
872
+7%
903
+4%
935
+4%
984
+5%
Gross Profit
Cost of Revenue
(254)
(252)
(245)
(247)
(239)
(239)
(257)
(262)
(310)
(387)
(438)
(520)
(543)
(525)
(529)
(495)
(486)
(489)
(490)
(517)
(536)
Gross Profit
123
N/A
131
+6%
147
+12%
141
-4%
142
+1%
144
+1%
179
+24%
185
+3%
195
+6%
215
+10%
188
-13%
196
+4%
219
+11%
232
+6%
248
+7%
302
+22%
329
+9%
382
+16%
414
+8%
418
+1%
448
+7%
Operating Income
Operating Expenses
(40)
(45)
(37)
(77)
(78)
(85)
(100)
(70)
(91)
(118)
(138)
(131)
(128)
(111)
(69)
(66)
(72)
(82)
(155)
(170)
(183)
Selling, General & Administrative
(43)
(49)
(41)
(82)
(79)
(85)
(93)
(62)
(82)
(96)
(111)
(119)
(114)
(110)
(123)
(125)
(129)
(138)
(134)
(140)
(152)
Depreciation & Amortization
0
(1)
(1)
(2)
(3)
(5)
(5)
(6)
(11)
(22)
(37)
(44)
(39)
(28)
(10)
(10)
(17)
(22)
(30)
(30)
(29)
Other Operating Expenses
3
5
6
8
4
5
(2)
(1)
2
(0)
10
32
26
28
64
70
73
78
9
(1)
(2)
Operating Income
84
N/A
87
+3%
110
+27%
65
-41%
64
-1%
59
-8%
79
+33%
115
+45%
105
-9%
98
-7%
50
-49%
65
+30%
91
+41%
121
+33%
179
+47%
236
+32%
257
+9%
300
+17%
258
-14%
248
-4%
265
+7%
Pre-Tax Income
Interest Income Expense
8
0
(42)
(41)
(48)
(40)
(36)
(52)
(62)
(88)
(84)
(114)
(121)
(121)
(123)
(116)
(112)
(116)
(129)
(146)
(160)
Non-Reccuring Items
(71)
(71)
(7)
(6)
(7)
(12)
(15)
(14)
(9)
(18)
(66)
(58)
(63)
(51)
(14)
(15)
(16)
(17)
(13)
(12)
(14)
Total Other Income
9
13
(13)
(7)
(19)
(17)
(48)
(40)
(27)
(7)
3
18
2
(16)
29
34
31
28
(13)
(15)
(13)
Pre-Tax Income
31
N/A
29
-5%
47
+64%
10
-79%
(10)
N/A
(10)
-1%
(19)
-102%
9
N/A
6
-31%
(14)
N/A
(97)
-571%
(89)
+8%
(91)
-2%
(66)
+27%
71
N/A
139
+96%
160
+15%
194
+21%
102
-47%
75
-27%
79
+6%
Net Income
Tax Provision
(12)
(13)
(24)
(22)
(22)
(24)
(36)
(38)
(52)
(60)
(47)
(50)
(41)
(32)
(21)
(15)
(22)
(19)
(28)
(34)
(23)
Income from Continuing Operations
19
16
24
(13)
(31)
(34)
(56)
(29)
(46)
(74)
(143)
(139)
(131)
(98)
50
124
138
175
74
41
56
Income to Minority Interest
(3)
(4)
(4)
(4)
(4)
(4)
(7)
(6)
(7)
(8)
(6)
(7)
(7)
(8)
(10)
(13)
(13)
(15)
(14)
(12)
(12)
Net Income (Common)
16
N/A
12
-24%
20
+68%
(17)
N/A
(35)
-115%
(38)
-6%
(62)
-64%
(36)
+43%
(53)
-49%
(82)
-55%
(149)
-82%
(146)
+2%
(139)
+5%
(106)
+24%
40
N/A
111
+176%
125
+13%
160
+28%
61
-62%
29
-52%
44
+52%
EPS (Diluted)
0.22
N/A
0.17
-23%
0.28
+65%
-0.23
N/A
-0.5
-117%
-0.53
-6%
-0.86
-62%
-0.5
+42%
-0.74
-48%
-1.14
-54%
-2.08
-82%
-1.81
+13%
-1.67
+8%
-1.27
+24%
0.48
N/A
1.33
+177%
1.5
+13%
1.93
+29%
0.73
-62%
0.35
-52%
0.4
+14%

See Also

Summary
ORVR3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
ORVR3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ORVR3 stock valuation using valuation multiples.
Wall Street Estimates
ORVR3 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ORVR3 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.