First Time Loading...

Vivara Participacoes SA
BOVESPA:VIVA3

Watchlist Manager
Vivara Participacoes SA Logo
Vivara Participacoes SA
BOVESPA:VIVA3
Watchlist
Price: 23.06 BRL 1.72%
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.2B
+2%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+112%
5 Years
-
7 Years
-
10 Years
-
429.9m
-2%
Operating Income
Growth Rates:
1 Year
+15%
3 Years
+154%
5 Years
-
7 Years
-
10 Years
-
366.5m
-0.7%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+179%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Vivara Participacoes SA

Revenue
2.2B BRL
Cost of Revenue
-693.4m BRL
Gross Profit
1.5B BRL
Operating Expenses
-1.1B BRL
Operating Income
429.9m BRL
Other Expenses
-63.4m BRL
Net Income
366.5m BRL

Income Statement
Vivara Participacoes SA

Rotate your device to view
Income Statement
Currency: BRL
Mar-2020 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
Revenue
Revenue
956
N/A
991
+4%
994
+0%
1 048
+5%
1 059
+1%
1 283
+21%
1 378
+7%
1 466
+6%
1 586
+8%
1 693
+7%
1 749
+3%
1 844
+5%
1 898
+3%
1 988
+5%
2 053
+3%
2 187
+7%
2 240
+2%
Gross Profit
Cost of Revenue
(285)
(302)
(298)
(330)
(336)
(407)
(442)
(475)
(509)
(546)
(561)
(574)
(583)
(601)
(625)
(671)
(693)
Gross Profit
671
N/A
689
+3%
696
+1%
717
+3%
723
+1%
876
+21%
936
+7%
991
+6%
1 077
+9%
1 148
+7%
1 188
+4%
1 270
+7%
1 315
+3%
1 388
+6%
1 428
+3%
1 516
+6%
1 547
+2%
Operating Income
Operating Expenses
(350)
(512)
(527)
(528)
(554)
(613)
(650)
(702)
(750)
(817)
(860)
(898)
(942)
(977)
(1 007)
(1 078)
(1 117)
Selling, General & Administrative
(415)
(462)
(470)
(463)
(485)
(540)
(576)
(624)
(662)
(718)
(749)
(790)
(829)
(863)
(894)
(957)
(986)
Depreciation & Amortization
(41)
(51)
(55)
(56)
(58)
(61)
(63)
(69)
(79)
(86)
(99)
(108)
(113)
(119)
(122)
(127)
(133)
Other Operating Expenses
106
1
(2)
(9)
(11)
(12)
(11)
(9)
(9)
(13)
(11)
0
1
5
9
5
2
Operating Income
321
N/A
177
-45%
168
-5%
190
+13%
169
-11%
263
+56%
286
+8%
289
+1%
327
+13%
331
+1%
328
-1%
373
+14%
373
+0%
411
+10%
421
+3%
438
+4%
430
-2%
Pre-Tax Income
Interest Income Expense
(41)
(45)
(2)
(41)
(33)
(42)
(74)
(26)
(51)
(19)
(39)
(43)
(35)
(62)
(55)
(63)
(62)
Non-Reccuring Items
0
9
13
15
17
12
8
5
3
0
0
4
7
7
21
13
14
Total Other Income
51
5
(37)
(0)
(4)
6
46
(6)
18
(18)
(6)
(2)
(15)
14
10
13
11
Pre-Tax Income
331
N/A
146
-56%
143
-3%
164
+15%
150
-8%
239
+60%
265
+11%
263
-1%
298
+13%
294
-1%
284
-4%
331
+17%
331
0%
370
+12%
397
+7%
401
+1%
392
-2%
Net Income
Tax Provision
(55)
3
3
(17)
(18)
(25)
(0)
35
43
54
47
30
23
5
(14)
(32)
(26)
Income from Continuing Operations
277
150
146
147
132
214
265
298
340
348
330
361
354
374
383
369
366
Net Income (Common)
277
N/A
150
-46%
146
-2%
147
+0%
132
-10%
214
+63%
265
+23%
298
+13%
340
+14%
348
+2%
330
-5%
361
+9%
354
-2%
374
+6%
383
+2%
369
-4%
366
-1%
EPS (Diluted)
1.17
N/A
0.62
-47%
0.61
-2%
0.62
+2%
0.56
-10%
0.91
+63%
1.12
+23%
1.26
+13%
1.44
+14%
1.47
+2%
1.4
-5%
1.53
+9%
1.5
-2%
1.59
+6%
1.62
+2%
1.57
-3%
1.56
-1%

See Also

Summary
VIVA3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
VIVA3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VIVA3 stock valuation using valuation multiples.
Wall Street Estimates
VIVA3 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
VIVA3 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
Join more than 137,600+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.