1. Home
  2. Ações
  3. BRF

BRFS3 - BRF

BRF S.A.
Último balanço:
2T2017
Valor de mercado:
R$ 36.301.293.640
TipoData PgtoValor
JCP15/08/20160,6423
Dividendos01/04/20160,1217
JCP12/02/20160,5845
Dividendos12/02/20160,1129
JCP14/08/20150,5024
Dividendos13/02/20150,0997
JCP13/02/20150,4344
JCP15/08/20140,4142
JCP14/02/20140,4192
JCP15/08/20130,4123
Dividendos30/04/20130,0521
JCP15/02/20130,2008
JCP15/08/20120,1150
JCP15/02/20120,3908
JCP29/08/20110,3359
JCP24/02/20110,2401
JCP27/08/20100,0611
JCP26/02/20100,2300
JCP---0,3700
JCP29/02/20080,3380
JCP31/08/20070,2265
Dividendos27/02/20070,0222
JCP27/02/20070,1903
Dividendos24/02/20060,3031
JCP24/02/20061,0852
JCP31/08/20051,0447
Dividendos28/02/20050,2849
JCP28/02/20050,5843
JCP31/08/20041,1234
JCP27/02/20040,8088
JCP30/08/20020,1213
Dividendos28/02/20020,0556
JCP28/02/20020,4790
JCP28/02/20020,2961
JCP31/08/20010,3033
JCP---0,2280
JCP28/08/20000,0753
JCP29/02/20000,0029
JCP29/02/20000,0251
JCP31/08/19990,0338
Expandir tudo

22/07/2017 19:41:06
Fiz a evolução de 30 anos do valor de mercado dessa empresa, com dados até 21/07/2017, a BR Foods nasceu em 2009 com a compra da Sadia pela Perdigão, após o financeiro da Sadia brincar com contratos target foward de dolar. Então para percorrer os 20 anos anteriores preferi somar os VMs respectivos das 2 empresas..

Abaixo esta minha visão da possível caminhada do ativo.
Imagem
Expandir   Gostei
 2
   Não gostei
 0
06/07/2017 18:58:49
Expandir   Gostei
 1
   Não gostei
 0

1

Lucratividade - BRFS3

19951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017
Receita líquida7779031.1261.2371.5731.7632.4332.9173.8254.8835.1455.2096.63311.39315.90522.68125.70628.51730.52129.00632.19633.73232.934
Resultado bruto2062222883334604278008131.0221.3501.4591.3441.8732.7583.6355.7306.6596.4537.5688.50910.0887.5266.673
Margem bruta27%25%26%27%29%24%33%28%27%28%28%26%28%24%23%25%26%23%25%29%31%22%20%
Ebit49426885158115356221280460533203489446921.4842.0011.3881.9593.4784.2281.815808
Margem Ebit6%5%6%7%10%7%15%8%7%9%10%4%7%4%1%7%8%5%6%12%13%5%2%
Ebitda00000000006513507831.0486842.3252.8872.3563.1364.7095.5452.7371.476
Margem Ebitda0%0%0%0%0%0%0%0%0%0%13%7%12%9%4%10%11%8%10%16%17%8%4%
Res. Financeiro-17-32-24-19-98-63-117-219-135-91-82-129-105-630241-483-479-570-747-990-1.670-2.132-2.132
Lucro líquido299426047451688123295360124324541168041.3658201.0662.2243.130-367-877
Margem líquida4%1%4%5%3%3%7%0%3%6%7%2%5%0%1%4%5%3%3%8%10%-1%-3%
ROE8%2%10%12%9%8%25%1%16%30%29%6%10%1%1%6%10%6%7%14%23%-3%-7%
Dividend Payout------------------------------24%52%23%211%21%19%37%54%54%33%28%-320%-58%

Dívida - BRFS3

19951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017
Patrimônio líq.3814074384825235696726757639701.2222.1433.2254.11113.13913.63614.10914.57614.69615.68913.83512.21911.742
Disponibilidades0000000000000003.1742.7392.5523.5876.5946.0976.9798.919
Dívida bruta524966267781.0631.3041.2951.7931.3968961.6741.8342.2655.3668.7987.2028.0539.51810.18111.58915.17918.96223.980
Dívida líq.524966267781.0631.3041.2951.7931.3968961.6741.8342.2655.3668.7984.0285.3146.9666.5944.9959.08211.98315.061
Dívida bruta/PL0,141,221,431,612,032,291,932,661,830,921,370,860,701,310,670,530,570,650,690,741,101,552,04
Dívida líq./Ebitda------------------------------2,575,242,895,1212,871,731,842,962,101,061,644,3810,20
EF12%55%59%62%67%70%66%73%65%48%58%46%41%57%40%35%36%40%41%42%52%61%67%
ECP12%72%55%60%50%53%54%70%58%57%33%30%46%31%33%31%43%26%26%24%17%17%18%

Fluxo de Caixa -

BRFS3
19951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017
FCO000000000047997337-4612243.2311.1422.4433.3185.0014.1361.8211.424
FCI0000000000-242-1.336-831-1.627-1.223-1.100-1.875-2.372-1.512-1.913-1.686-4.159-3.106
FCF00000000003287971.2651.1181.567-1.583-326450-757-568-4.2933.7205.437
FCT0000000000565-442771-970568548-1.0595211.0492.520-1.8431.3823.755
FCL0000000000237-1.239-494-2.088-9992.131-733711.8063.0882.450-2.338-1.682
FCI/LL------------------------------67%1077%256%3013%1054%137%137%289%142%86%54%-1133%-354%
CAPEX0000000000-301-540-678-941-390-603-1.676-2.392-1.824-1.071-1.502-2.871-2.423
CAPEX/LL------------------------------84%435%209%1743%336%75%123%292%171%48%48%-782%-276%
CAPEX/FCO------------------------------63%557%201%-204%174%19%147%98%55%21%36%158%170%

Balanço Patrimonial -

BRFS3
19951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017
Ativo Total7101.0571.2401.4601.8582.2342.4243.0072.7792.5243.6324.8296.54311.21925.71427.75129.98330.77232.37436.10340.38842.94448.081
Ativo Circulante2585386666817501.1951.0431.8621.6661.2682.1882.8453.7685.98510.4469.85211.12311.58913.24217.48819.18018.89321.851
Caixa0000000000000002.3101.3661.9303.1276.0065.3626.3568.510
Aplicações0000000000000008631.372621459587734622408
Recebíveis0000000000000002.6063.2643.2083.4873.2614.1803.2343.802
Estoque901371381392182623185946805806467368651.6883.1012.1352.6793.0183.1112.9414.0324.7914.999
Outros AC0000000000000001.9352.4402.8103.0564.6904.8693.8884.129
Ativo Não Circ.4525195747781.1081.0381.3811.1441.1121.2551.4431.9842.7755.23415.26717.89918.85919.18219.13218.61521.20724.05126.230
Imobilizado4474965285927268549039349149181.1061.5702.1362.9189.2749.0669.79810.67010.82110.05910.91511.74612.510
Intangível0000000000000004.2474.3864.7514.7574.3285.0106.6727.198
Outros ANC422451863811784762101963373213945037692.8774.5854.6753.7593.5524.2275.2815.6326.521
Passivo Total7101.0571.2401.4601.8582.2342.4243.0072.7792.5243.6324.8296.54311.21925.71427.75129.98330.77232.37436.10340.38842.94448.081
Passivo Circ.2284464575987189211.0141.6671.3201.0361.1291.2511.9413.0805.8765.6867.9877.4648.4369.56911.62112.64013.464
Fornecedores432840571111271512783233273324865751.0831.9052.0592.6813.3813.6743.9775.9197.1756.596
Emprést. CP63573474665276936961.2628115075485461.0511.6462.9132.2273.4522.4402.6962.7382.6283.2454.387
Outros PC232429302427333241546371791041831.3991.8541.6422.0642.8523.0732.2192.481
Passivo Não Circ.1012033443796167437376646955171.2791.4331.3764.0276.6988.4287.8858.7319.24210.84414.93118.08522.874
Emprést. LP451382783115366115985315843881.1251.2871.2143.7195.8844.9754.6017.0777.4848.85012.55115.71719.592
Outros PNC000000000001181241862823.4533.2841.6541.7571.9942.3792.3673.282
Patrimônio Líq.3814074384825235696726757639701.2222.1433.2254.11113.13913.63614.10914.57614.69615.68913.83512.21911.742

Liquidez -

BRFS3
19951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017
Liquid. corrente1,131,211,461,141,041,301,031,121,261,221,942,271,941,941,781,731,391,551,571,831,651,491,62
Liquid. imediata0,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,560,340,340,430,690,520,550,66
Capital de giro30922098332274291953462321.0591.5941.8272.9054.5704.1663.1364.1254.8067.9197.5596.2538.387
Dúvidas sobre investimentos? Clique aqui para se cadastrar e participar dos murais das empresas e do fórum.
Oceans14, compartilhando experiências e conhecimento.