First Time Loading...

Wiz Co Participacoes e Corretagem de Seguros SA
BOVESPA:WIZC3

Watchlist Manager
Wiz Co Participacoes e Corretagem de Seguros SA Logo
Wiz Co Participacoes e Corretagem de Seguros SA
BOVESPA:WIZC3
Watchlist
Price: 7.26 BRL 2.54% Market Closed
Updated: May 10, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1B
+5%
Revenue
Growth Rates:
1 Year
+20%
3 Years
+40%
5 Years
+86%
7 Years
+174%
10 Years
-
377m
+18%
Operating Income
Growth Rates:
1 Year
+25%
3 Years
-1%
5 Years
+46%
7 Years
+90%
10 Years
-
97.2m
-7%
Net Income
Growth Rates:
1 Year
-38%
3 Years
-54%
5 Years
-40%
7 Years
-31%
10 Years
-

Earnings Waterfall
Wiz Co Participacoes e Corretagem de Seguros SA

Revenue
1.1B BRL
Cost of Revenue
-432.2m BRL
Gross Profit
617.9m BRL
Operating Expenses
-240.9m BRL
Operating Income
377m BRL
Other Expenses
-279.8m BRL
Net Income
97.2m BRL

Income Statement
Wiz Co Participacoes e Corretagem de Seguros SA

Rotate your device to view
Income Statement
Currency: BRL
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 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
Revenue
Revenue
274
N/A
304
+11%
336
+11%
359
+7%
364
+1%
372
+2%
375
+1%
383
+2%
404
+5%
434
+7%
467
+8%
505
+8%
530
+5%
540
+2%
555
+3%
565
+2%
585
+4%
606
+4%
625
+3%
653
+4%
682
+4%
697
+2%
682
-2%
750
+10%
803
+7%
858
+7%
928
+8%
875
-6%
817
-7%
807
-1%
832
+3%
877
+5%
949
+8%
995
+5%
1 001
+1%
1 050
+5%
Gross Profit
Cost of Revenue
(98)
(104)
(109)
(115)
(118)
(122)
(124)
(126)
(128)
(130)
(130)
(136)
(143)
(146)
(151)
(154)
(152)
(161)
(174)
(184)
(192)
(194)
(184)
(176)
(190)
(221)
(257)
(297)
(315)
(325)
(350)
(366)
(399)
(418)
(419)
(432)
Gross Profit
176
N/A
200
+13%
227
+14%
244
+8%
245
+1%
250
+2%
251
+0%
257
+2%
275
+7%
304
+10%
337
+11%
370
+10%
387
+5%
395
+2%
404
+2%
412
+2%
433
+5%
445
+3%
452
+1%
469
+4%
490
+4%
503
+3%
498
-1%
574
+15%
613
+7%
637
+4%
671
+5%
578
-14%
502
-13%
481
-4%
482
+0%
510
+6%
550
+8%
577
+5%
583
+1%
618
+6%
Operating Income
Operating Expenses
(58)
(60)
(95)
(99)
(92)
(92)
(59)
(58)
(69)
(80)
(106)
(117)
(135)
(156)
(152)
(154)
(320)
(299)
(297)
(303)
(132)
(139)
(155)
(192)
(228)
(229)
(216)
(197)
(168)
(167)
(189)
(208)
(246)
(266)
(264)
(241)
Selling, General & Administrative
(48)
(49)
(52)
(55)
(56)
(57)
(56)
(58)
(64)
(71)
(77)
(85)
(94)
(100)
(106)
(107)
(103)
(101)
(100)
(101)
(105)
(110)
(108)
(141)
(151)
(154)
(163)
(130)
(126)
(131)
(137)
(153)
(161)
(167)
(163)
(150)
Depreciation & Amortization
(1)
(3)
(3)
(3)
(3)
(4)
(4)
(5)
(5)
(6)
(8)
(9)
(21)
(26)
(32)
(38)
(207)
(211)
(211)
(212)
(40)
(37)
(50)
(51)
(57)
(56)
(42)
(40)
(29)
(39)
(52)
(67)
(88)
(96)
(103)
(108)
Other Operating Expenses
(8)
(8)
(40)
(41)
(34)
(32)
2
5
(1)
(3)
(22)
(23)
(21)
(30)
(13)
(9)
(10)
13
14
9
13
8
4
(0)
(19)
(18)
(11)
(26)
(14)
3
0
12
3
(4)
1
18
Operating Income
118
N/A
140
+18%
132
-5%
145
+10%
154
+6%
158
+3%
192
+21%
198
+3%
207
+4%
224
+8%
231
+3%
253
+10%
251
-1%
238
-5%
252
+6%
258
+2%
113
-56%
146
+29%
154
+6%
166
+8%
358
+116%
365
+2%
343
-6%
382
+11%
386
+1%
408
+6%
455
+12%
382
-16%
334
-12%
315
-6%
293
-7%
302
+3%
304
+0%
311
+2%
319
+3%
377
+18%
Pre-Tax Income
Interest Income Expense
13
12
12
12
(0)
1
2
3
14
14
13
8
2
(4)
(3)
(9)
192
194
190
198
8
(5)
(5)
(6)
2
1
(1)
5
6
(3)
(7)
(24)
(45)
(63)
(82)
(60)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(2)
0
(4)
(4)
(4)
(5)
(1)
(3)
(3)
(3)
(2)
(1)
(2)
(4)
(6)
(17)
(73)
(74)
(76)
(73)
(13)
(15)
(14)
30
31
29
29
(8)
Total Other Income
(1)
(1)
(0)
(1)
12
11
15
16
3
5
1
1
2
1
(5)
0
(25)
(25)
(19)
(27)
(4)
(6)
(7)
(7)
(7)
(6)
(3)
(7)
(12)
(12)
(14)
(10)
(7)
(4)
(2)
(28)
Pre-Tax Income
130
N/A
151
+16%
144
-5%
156
+9%
165
+6%
170
+3%
209
+23%
217
+4%
223
+3%
243
+9%
240
-1%
257
+7%
251
-2%
230
-8%
243
+5%
246
+2%
277
+12%
312
+13%
323
+3%
336
+4%
361
+7%
351
-3%
326
-7%
353
+8%
308
-13%
329
+7%
376
+14%
308
-18%
315
+2%
285
-9%
258
-10%
297
+15%
282
-5%
272
-4%
263
-3%
281
+7%
Net Income
Tax Provision
(45)
(52)
(58)
(63)
(65)
(67)
(71)
(73)
(74)
(81)
(86)
(91)
(88)
(83)
(79)
(79)
(92)
(103)
(108)
(114)
(138)
(132)
(128)
(136)
(109)
(117)
(122)
(110)
(109)
(91)
(81)
(79)
(69)
(76)
(82)
(94)
Income from Continuing Operations
85
99
85
93
100
103
138
143
148
162
154
167
163
148
164
167
184
209
214
223
224
218
198
217
200
212
253
198
206
194
176
219
213
196
182
187
Income to Minority Interest
(3)
(3)
(3)
(4)
(3)
(2)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(6)
(7)
(9)
(9)
(8)
(10)
(8)
(5)
(3)
(5)
(5)
(12)
(16)
(18)
(32)
(50)
(62)
(78)
(83)
(77)
(90)
Net Income (Common)
82
N/A
96
+17%
82
-14%
89
+9%
97
+9%
101
+4%
135
+33%
140
+4%
145
+4%
158
+9%
150
-5%
163
+9%
159
-2%
144
-10%
160
+11%
161
+1%
178
+10%
200
+13%
205
+3%
214
+4%
214
0%
210
-2%
193
-8%
213
+11%
195
-9%
207
+6%
241
+17%
182
-24%
188
+3%
162
-14%
126
-22%
156
+24%
135
-14%
113
-16%
105
-7%
97
-7%
EPS (Diluted)
0.51
N/A
0.59
+16%
0.5
-15%
0.55
+10%
0.61
+11%
0.63
+3%
0.84
+33%
0.87
+4%
0.91
+5%
0.98
+8%
0.94
-4%
1.02
+9%
1
-2%
0.9
-10%
1
+11%
1.01
+1%
1.11
+10%
1.25
+13%
1.28
+2%
1.34
+5%
1.34
N/A
1.32
-1%
1.21
-8%
1.33
+10%
1.22
-8%
1.3
+7%
1.51
+16%
1.15
-24%
1.18
+3%
1.01
-14%
0.79
-22%
0.98
+24%
0.84
-14%
0.72
-14%
0.67
-7%
0.62
-7%

See Also

Summary
WIZC3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
WIZC3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WIZC3 stock valuation using valuation multiples.
Wall Street Estimates
WIZC3 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
WIZC3 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 135,800+ 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.