
Centrais Elétricas (XELTO) | Financial Analysis & Statements
Centrais Elétricas Brasileiras S.A. | Large-cap | Utilities
Centrais Elétricas Brasileiras S.A. | Large-cap | Utilities
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.6B
Gross Profit
764.6M
47.88%
Operating Income
704.9M
44.15%
Net Income
-207.5M
-12.99%
Balance Sheet Metrics
Total Assets
43.1B
Total Liabilities
24.5B
Shareholders Equity
18.6B
Debt to Equity
1.32
Cash Flow Metrics
Operating Cash Flow
592.1M
Free Cash Flow
527.9M
Revenue & Profitability Trend
Centrais Elétricas Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.3B | 37.2B | 34.1B | 34.6B | 25.4B |
Cost of Goods Sold | 931.1M | 5.5B | 4.8B | 4.2B | 3.3B |
Gross Profit | 5.4B | 31.6B | 29.2B | 30.5B | 22.1B |
Gross Margin % | 85.2% | 85.1% | 85.8% | 88.0% | 87.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 623.3M | 4.8B | 5.9B | 4.3B | 4.2B |
Other Operating Expenses | 2.0B | 12.0B | 8.7B | 6.6B | 14.7B |
Total Operating Expenses | 2.6B | 16.8B | 14.6B | 11.0B | 18.9B |
Operating Income | 2.0B | 10.2B | 6.3B | 17.1B | 2.0B |
Operating Margin % | 31.2% | 27.3% | 18.5% | 49.4% | 7.7% |
Non-Operating Items | |||||
Interest Income | 21.7M | 153.5M | 1.0B | 756.4M | 971.0M |
Interest Expense | 957.8M | 6.5B | 4.7B | 2.8B | 2.9B |
Other Non-Operating Income | 1.6B | 4.5B | 3.1B | -4.1B | 6.9B |
Pre-tax Income | 1.7B | 1.7B | 3.3B | 11.1B | 6.6B |
Income Tax | 37.6M | -3.0B | 695.6M | 5.3B | 378.9M |
Effective Tax Rate % | 2.3% | -173.5% | 20.8% | 47.6% | 5.7% |
Net Income | 1.6B | 4.4B | 3.6B | 5.7B | 6.5B |
Net Margin % | 25.8% | 11.8% | 10.7% | 16.5% | 25.4% |
Key Metrics | |||||
EBITDA | 3.0B | 9.4B | 10.5B | 27.0B | 9.9B |
EPS (Basic) | €4.56 | €1.98 | €1.58 | €3.64 | €4.07 |
EPS (Diluted) | €4.50 | €1.98 | €1.58 | €3.64 | €4.07 |
Basic Shares Outstanding | 309444634 | 15201300467 | 13763344174 | 9383571811 | 9383571811 |
Diluted Shares Outstanding | 309444634 | 15201300467 | 13763344174 | 9383571811 | 9383571811 |
Income Statement Trend
Centrais Elétricas Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.2B | 13.0B | 10.7B | 192.7M | 286.6M |
Short-term Investments | 1.4B | 5.9B | 12.2B | 15.5B | 13.7B |
Accounts Receivable | 925.6M | 5.2B | 4.8B | 5.1B | 6.0B |
Inventory | 69.1M | 426.7M | 429.3M | 1.1B | 938.3M |
Other Current Assets | 220.6M | 2.7B | 3.5B | 2.8B | 1.9B |
Total Current Assets | 10.1B | 47.9B | 49.6B | 39.7B | 44.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 12.3B | 77.6B | 79.6B | 68.5B | 23.1B |
Goodwill | 12.2B | 81.3B | 82.2B | 5.2B | 785.5M |
Intangible Assets | 12.2B | 81.3B | 82.1B | 4.8B | 785.5M |
Long-term Investments | 241.8M | 0 | 485.5M | 653.0M | 310.1M |
Other Non-Current Assets | 12.0B | 68.2B | 69.8B | 73.8B | 59.5B |
Total Non-Current Assets | 35.3B | 219.2B | 220.6B | 148.6B | 134.1B |
Total Assets | 45.4B | 267.1B | 270.2B | 188.3B | 179.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 431.6M | 3.0B | 3.5B | 4.0B | 3.9B |
Short-term Debt | 2.4B | 13.5B | 9.0B | 9.7B | 12.7B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.0B | 4.0B | 2.8B | 3.8B | 1.6B |
Total Current Liabilities | 5.0B | 27.2B | 26.4B | 23.9B | 27.4B |
Non-Current Liabilities | |||||
Long-term Debt | 9.9B | 49.6B | 52.1B | 36.5B | 36.4B |
Deferred Tax Liabilities | 671.2M | 5.7B | 6.3B | 7.2B | 3.7B |
Other Non-Current Liabilities | 6.4B | 39.2B | 36.7B | 1.7B | 2.0B |
Total Non-Current Liabilities | 21.3B | 127.4B | 132.7B | 88.0B | 77.8B |
Total Liabilities | 26.3B | 154.6B | 159.2B | 111.9B | 105.2B |
Equity | |||||
Common Stock | 11.0B | 70.1B | 69.8B | 39.1B | 39.1B |
Retained Earnings | - | - | - | - | 0 |
Treasury Stock | 348.1M | 2.1B | 0 | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 19.1B | 112.5B | 111.0B | 76.4B | 73.8B |
Key Metrics | |||||
Total Debt | 12.2B | 63.2B | 61.1B | 46.1B | 49.1B |
Working Capital | 5.1B | 20.7B | 23.2B | 15.9B | 17.4B |
Balance Sheet Composition
Centrais Elétricas Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.7B | 1.4B | 4.3B | 11.0B | 6.8B |
Depreciation & Amortization | 624.4M | 3.6B | 2.7B | 1.4B | 1.3B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 263.6M | -1.1B | -1.2B | 838.6M | -2.9B |
Operating Cash Flow | 2.7B | 10.2B | 6.2B | -3.8B | 4.1B |
Investing Activities | |||||
Capital Expenditures | -485.3M | -3.9B | -1.6B | -1.1B | -925.9M |
Acquisitions | -27.7M | -1.4B | -74.3M | -274.4M | 941.8M |
Investment Purchases | -479.8M | -450.0M | 0 | 0 | -68.2M |
Investment Sales | 383.5M | 4.1B | 1.2B | 0 | 941.8M |
Investing Cash Flow | -1.4B | -3.9B | 473.6M | 19.6M | 2.8B |
Financing Activities | |||||
Share Repurchases | -18.0M | -2.2B | 0 | 0 | - |
Dividends Paid | -204.8M | -864.2M | -1.5B | -3.7B | - |
Debt Issuance | 4.7B | 11.8B | 8.5B | 4.8B | 9.2B |
Debt Repayment | -2.9B | -16.0B | -7.5B | -8.7B | -13.0B |
Financing Cash Flow | 1.5B | -6.8B | 30.2B | -8.2B | -6.5B |
Free Cash Flow | 1.4B | 4.1B | -28.4B | 5.8B | 4.1B |
Net Change in Cash | 2.8B | -441.1M | 36.9B | -12.0B | 362.6M |
Cash Flow Trend
Centrais Elétricas Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.98
Price to Book
0.14
Price to Sales
0.36
Profitability Ratios
Profit Margin
15.17%
Operating Margin
2.27%
Return on Equity
5.69%
Return on Assets
2.34%
Financial Health
Current Ratio
1.86
Debt to Equity
63.15
Beta
0.21
Per Share Data
EPS (TTM)
€0.46
Book Value per Share
€52.78
Revenue per Share
€19.68
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
xelto | 15.8B | 15.98 | 0.14 | 5.69% | 15.17% | 63.15 |
Acciona Energías | 7.8B | 10.47 | 1.34 | 12.84% | 16.50% | 86.25 |
Solaria Energía y | 1.6B | 13.17 | 2.34 | 19.35% | 48.74% | 173.89 |
Audax Renovables | 642.0M | 10.94 | 2.90 | 25.98% | 2.73% | 249.76 |
Ecoener, S.A | 289.2M | 29.88 | 2.10 | 8.40% | 11.88% | 407.36 |
Energia Innovacion y | 114.1M | 6.73 | 6.27 | -847.59% | -35.01% | 129.86 |
Financial data is updated regularly. All figures are in the company's reporting currency.