First Time Loading...
K

Klabin SA
OTC:KLBAY

Watchlist Manager
Klabin SA
OTC:KLBAY
Watchlist
Price: 9.03 USD -1.95% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

24.9B
+24%
Revenue
Growth Rates:
1 Year
+43%
3 Years
+140%
5 Years
+186%
7 Years
+326%
10 Years
+484%
5.8B
+27%
Operating Income
Growth Rates:
1 Year
+26%
3 Years
+194%
5 Years
+484%
7 Years
+501%
10 Years
+691%
5.9B
+25%
Net Income
Growth Rates:
1 Year
+61%
3 Years
-
5 Years
+10 587%
7 Years
+967%
10 Years
+1 083%

Earnings Waterfall
Klabin SA

Revenue
24.9B BRL
Cost of Revenue
-15.3B BRL
Gross Profit
9.6B BRL
Operating Expenses
-3.8B BRL
Operating Income
5.8B BRL
Other Expenses
10.6m BRL
Net Income
5.9B BRL

Income Statement
Klabin SA

Rotate your device to view
Income Statement
Currency: BRL
Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 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
Revenue
Revenue
4 261
N/A
4 324
+1%
4 442
+3%
4 599
+4%
4 736
+3%
4 794
+1%
4 873
+2%
4 894
+0%
4 999
+2%
5 186
+4%
5 349
+3%
5 688
+6%
5 843
+3%
6 203
+6%
6 722
+8%
7 091
+5%
7 494
+6%
7 780
+4%
8 039
+3%
8 373
+4%
8 696
+4%
8 947
+3%
9 529
+7%
10 016
+5%
10 317
+3%
10 682
+4%
10 353
-3%
10 272
-1%
10 373
+1%
10 730
+3%
11 361
+6%
11 949
+5%
12 824
+7%
13 943
+9%
15 193
+9%
16 481
+8%
17 437
+6%
22 823
+31%
23 953
+5%
20 033
-16%
24 863
+24%
Gross Profit
Cost of Revenue
(2 915)
(2 967)
(3 087)
(3 207)
(3 290)
(3 425)
(3 499)
(3 574)
(3 701)
(3 818)
(3 838)
(3 982)
(4 056)
(4 253)
(4 861)
(5 227)
(5 751)
(6 233)
(6 348)
(6 427)
(6 457)
(6 170)
(6 131)
(6 342)
(6 379)
(6 798)
(7 014)
(7 241)
(7 462)
(7 436)
(7 533)
(7 885)
(8 461)
(9 081)
(9 757)
(10 247)
(10 574)
(14 168)
(14 735)
(12 401)
(15 260)
Gross Profit
1 346
N/A
1 358
+1%
1 355
0%
1 392
+3%
1 446
+4%
1 369
-5%
1 374
+0%
1 320
-4%
1 298
-2%
1 368
+5%
1 512
+10%
1 706
+13%
1 787
+5%
1 951
+9%
1 861
-5%
1 864
+0%
1 743
-6%
1 546
-11%
1 691
+9%
1 946
+15%
2 239
+15%
2 776
+24%
3 398
+22%
3 674
+8%
3 939
+7%
3 884
-1%
3 339
-14%
3 031
-9%
2 911
-4%
3 293
+13%
3 828
+16%
4 063
+6%
4 363
+7%
4 862
+11%
5 436
+12%
6 234
+15%
6 862
+10%
8 654
+26%
9 218
+7%
7 632
-17%
9 603
+26%
Operating Income
Operating Expenses
(607)
(593)
(602)
(631)
(651)
(645)
(632)
(593)
(607)
(662)
(704)
(780)
(815)
(854)
(963)
(1 048)
(1 125)
(1 159)
(1 168)
(1 226)
(1 237)
(1 268)
(1 279)
(1 339)
(1 353)
(1 360)
(795)
(858)
(925)
(1 013)
(1 716)
(1 751)
(1 812)
(1 925)
(1 931)
(2 071)
(2 236)
(3 142)
(3 479)
(3 021)
(3 757)
Selling, General & Administrative
(630)
(620)
(629)
(643)
(664)
(670)
(673)
(678)
(676)
(705)
(723)
(767)
(803)
(853)
(977)
(1 053)
(1 128)
(1 178)
(1 158)
(1 161)
(1 179)
(1 186)
(1 231)
(1 285)
(1 299)
(1 350)
(1 356)
(1 400)
(1 466)
(1 536)
(1 625)
(1 740)
(1 831)
(1 917)
(1 979)
(2 114)
(2 228)
(3 050)
(3 351)
(2 901)
(3 577)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(24)
(23)
(32)
(36)
(37)
(41)
(45)
(49)
(53)
(53)
(53)
(52)
(54)
(54)
(54)
(54)
(22)
(40)
(52)
(53)
(51)
(64)
Other Operating Expenses
22
28
27
11
13
26
41
85
70
43
20
(13)
(12)
(1)
14
5
3
19
(5)
(41)
(35)
(50)
(13)
(17)
(12)
35
610
596
594
575
(38)
43
72
46
102
64
32
(40)
(75)
(68)
(116)
Operating Income
739
N/A
765
+4%
753
-2%
761
+1%
796
+5%
725
-9%
742
+2%
727
-2%
692
-5%
706
+2%
808
+14%
926
+15%
972
+5%
1 097
+13%
898
-18%
816
-9%
618
-24%
388
-37%
523
+35%
719
+38%
1 002
+39%
1 508
+51%
2 119
+40%
2 335
+10%
2 586
+11%
2 525
-2%
2 543
+1%
2 173
-15%
1 987
-9%
2 280
+15%
2 112
-7%
2 313
+10%
2 551
+10%
2 938
+15%
3 505
+19%
4 163
+19%
4 627
+11%
5 513
+19%
5 738
+4%
4 611
-20%
5 846
+27%
Pre-Tax Income
Interest Income Expense
(485)
(407)
(419)
(621)
(404)
112
(264)
(464)
(1 942)
(1 878)
(3 892)
(3 262)
(844)
61
2 316
1 878
583
(1 256)
(694)
(687)
(1 178)
(2 529)
(3 625)
(2 786)
(2 939)
(1 076)
(1 946)
(1 716)
(6 705)
(7 895)
(7 339)
(6 731)
(1 479)
(280)
534
(818)
(705)
(826)
(279)
122
242
Non-Reccuring Items
513
578
393
336
797
856
961
924
458
483
329
536
544
661
702
533
953
776
783
819
440
411
292
643
486
436
713
346
611
623
383
869
701
867
1 204
1 319
1 656
2 570
3 129
2 036
2 419
Total Other Income
(77)
(123)
(132)
(96)
(159)
(116)
(141)
(134)
(204)
(204)
(194)
(147)
(169)
32
8
(12)
589
444
465
(13)
(108)
(96)
(90)
(261)
(295)
(486)
(105)
61
33
167
(216)
(265)
(254)
(263)
(289)
(247)
(215)
(258)
(200)
(170)
(228)
Pre-Tax Income
690
N/A
814
+18%
595
-27%
380
-36%
1 029
+171%
1 578
+53%
1 298
-18%
1 054
-19%
(997)
N/A
(893)
+10%
(2 948)
-230%
(1 948)
+34%
503
N/A
1 850
+268%
3 925
+112%
3 215
-18%
2 742
-15%
352
-87%
1 077
+206%
839
-22%
157
-81%
(705)
N/A
(1 305)
-85%
(69)
+95%
(163)
-137%
1 399
N/A
1 205
-14%
865
-28%
(4 075)
N/A
(4 825)
-18%
(5 060)
-5%
(3 814)
+25%
1 519
N/A
3 261
+115%
4 954
+52%
4 416
-11%
5 363
+21%
6 998
+30%
8 388
+20%
6 599
-21%
8 279
+25%
Net Income
Tax Provision
(195)
(264)
(180)
(90)
(334)
(509)
(419)
(323)
391
339
1 047
695
46
(329)
(1 031)
(733)
(732)
13
(353)
0
(102)
183
496
255
29
(506)
(208)
(150)
1 843
2 138
1 974
1 425
(346)
(985)
(1 272)
(1 012)
(1 504)
(2 011)
(2 563)
(1 910)
(2 328)
Income from Continuing Operations
495
549
415
290
696
1 069
879
730
(606)
(553)
(1 901)
(1 253)
549
1 521
2 894
2 482
2 010
365
724
839
55
(522)
(809)
187
(134)
893
996
715
(2 232)
(2 687)
(3 085)
(2 389)
1 174
2 275
3 682
3 405
3 859
4 987
5 824
4 689
5 951
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(49)
(54)
(56)
(48)
(39)
(62)
(115)
(131)
(98)
(120)
(124)
(238)
(385)
(226)
(277)
(289)
(228)
(325)
Net Income (Common)
495
N/A
549
+11%
415
-24%
290
-30%
696
+140%
1 069
+54%
879
-18%
730
-17%
(606)
N/A
(553)
+9%
(1 901)
-244%
(1 253)
+34%
549
N/A
1 521
+177%
2 894
+90%
2 482
-14%
2 010
-19%
365
-82%
724
+98%
839
+16%
55
-93%
(522)
N/A
(809)
-55%
137
N/A
(188)
N/A
837
N/A
948
+13%
676
-29%
(2 294)
N/A
(2 802)
-22%
(3 216)
-15%
(2 488)
+23%
1 054
N/A
2 151
+104%
3 314
+54%
3 020
-9%
3 633
+20%
4 710
+30%
5 666
+20%
4 692
-17%
5 856
+25%
EPS (Diluted)
0.11
N/A
0.12
+9%
0.09
-25%
0.07
-22%
0.13
+86%
0.21
+62%
0.17
-19%
0.14
-18%
-0.12
N/A
-0.12
N/A
-0.4
-233%
-0.26
+35%
0.11
N/A
0.28
+155%
0.61
+118%
0.47
-23%
0.42
-11%
0.08
-81%
0.15
+88%
0.18
+20%
0
N/A
-0.1
N/A
-0.16
-60%
0.03
N/A
-0.03
N/A
0.16
N/A
0.18
+13%
0.13
-28%
-0.42
N/A
-0.51
-21%
-0.59
-16%
-0.45
+24%
0.18
N/A
0.38
+111%
0.6
+58%
0.55
-8%
0.66
+20%
0.86
+30%
1.03
+20%
0.85
-17%
1.06
+25%

See Also

Summary
KLBAY intrinsic value, competitors valuation, and company profile.
DCF Valuation
KLBAY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KLBAY stock valuation using valuation multiples.
Wall Street Estimates
KLBAY 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
KLBAY 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 131,900+ 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.