Create Free Account

By creating account you will get access to hot stocks & personalised emails

Afya Ltd

Consumer Defensive US AFYA

17.35USD
0.73(4.39%)

Last update at 2024-04-25T20:00:00Z

Day Range

16.3117.46
LowHigh

52 Week Range

9.6622.41
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 428.43M 273.46M 335.05M 186.94M 98.72M
Minority interest -19.18700M -18.95700M 51.56M 48.63M 88.37M
Net income 373.57M 223.33M 292.07M 153.92M 86.35M
Selling general administrative 798.15M 622.62M 402.86M 239.12M 70.03M
Selling and marketing expenses - - - - -
Gross profit 1469.51M 1067.07M 766.54M 441.78M 165.88M
Reconciled depreciation 206.22M 154.22M 108.74M 73.15M 9.08M
Ebit 664.10M 440.89M 363.33M 205.25M 97.92M
Ebitda 856.35M 585.53M 542.07M 278.05M 107.00M
Depreciation and amortization 192.25M 144.64M 178.73M 72.80M 9.08M
Non operating income net other - - - 0.00000M 0.00000M
Operating income 664.10M 440.89M 363.33M 205.25M 96.45M
Other operating expenses 1665.13M 1281.78M 837.86M 552.18M 237.49M
Interest expense 288.65M 175.65M 98.27M 55.47M 2.40M
Tax provision 35.68M 31.18M 27.07M 14.18M 3.99M
Interest income 27.20M 23.04M 62.29M 9.68M 4.36M
Net interest income -314.63100M -193.72400M -35.97900M -51.38100M -0.92800M
Extraordinary items - - - 0.00000M 0.00000M
Non recurring - - - 0.00000M 0.00000M
Other items - - - 0.00000M 0.00000M
Income tax expense 35.68M 31.18M 27.07M 14.18M 3.99M
Total revenue 2329.06M 1719.37M 1201.19M 750.63M 333.94M
Total operating expenses 805.58M 629.48M 403.20M 243.33M 69.44M
Cost of revenue 859.55M 652.30M 434.65M 308.85M 168.05M
Total other income expense net -235.66700M -167.43300M -28.28100M -18.31400M 3.20M
Discontinued operations - - - 0.00000M 0.00000M
Net income from continuing ops 392.76M 242.28M 307.99M 172.76M 94.73M
Net income applicable to common shares 373.57M 223.33M 292.07M 153.92M 86.35M
Preferred stock and other adjustments - - - 0.00000M 0.00000M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 7199.54M 6447.41M 4793.09M 2912.45M 918.42M
Intangible assets 2784.45M 2716.50M 1762.35M 852.93M 512.93M
Earning assets - - - - -
Other current assets 51.74M 42.53M 29.61M 17.91M 8.86M
Total liab 3949.38M 3447.39M 1959.31M 798.73M 328.06M
Total stockholder equity 3198.84M 2948.15M 2782.22M 2065.09M 501.98M
Deferred long term liab - - - 0.00000M 0.00000M
Other current liab 199.61M 184.82M 121.74M 70.56M 44.82M
Common stock 0.02M 0.02M 0.02M 0.02M 315.00M
Capital stock 0.02M 0.02M 0.02M 0.02M 315.00M
Retained earnings 1004.89M 631.32M 407.99M 134.03M 59.81M
Other liab 568.93M 687.35M 408.21M 196.93M 94.70M
Good will 1257.05M 1184.34M 810.66M 459.41M 169.53M
Other assets 234.32M 207.75M 83.72M 29.12M 36.02M
Cash 1093.08M 748.56M 1045.04M 943.21M 62.26M
Cash and equivalents - - - - -
Total current liabilities 905.69M 766.51M 589.38M 333.23M 182.33M
Current deferred revenue 133.05M 114.58M 63.84M 36.86M 13.74M
Net debt 1621.52M 1413.12M 96.33M -598.33700M 15.57M
Short term debt 239.84M 168.15M 179.64M 76.30M 26.80M
Short long term debt 207.38M 143.20M 117.67M 53.61M 26.80M
Short long term debt total 2714.60M 2161.69M 1141.37M 344.87M 77.83M
Other stockholder equity 2193.93M 2316.82M 2374.21M 1949.16M 127.17M
Property plant equipment 1232.16M 1083.49M 679.46M 413.60M 65.76M
Total current assets 1637.66M 1206.85M 1405.50M 1111.77M 133.50M
Long term investments 53.91M 48.48M 51.41M 45.63M 0.00000M
Net tangible assets -842.65300M -952.68600M 209.21M 752.76M -180.48700M
Short term investments - - - 0.00000M 0.00000M
Net receivables 480.64M 403.93M 323.34M 131.92M 60.71M
Long term debt 1737.70M 1304.40M 576.00M 6.75M 51.03M
Inventory 12.19M 11.83M 7.51M 3.93M 1.11M
Accounts payable 333.19M 298.95M 224.16M 149.51M 96.97M
Total permanent equity - - - 0.00000M 0.00000M
Noncontrolling interest in consolidated entity - - - 0.00000M 0.00000M
Temporary equity redeemable noncontrolling interests - - - 0.00000M 0.00000M
Accumulated other comprehensive income - - - 115.92M 59.81M
Additional paid in capital - - - 0.00000M 0.00000M
Common stock total equity - - 0.02M 0.02M 315.00M
Preferred stock total equity - - - 0.00000M 0.00000M
Retained earnings total equity - - - 0.00000M 0.00000M
Treasury stock - - - 0.00000M 0.00000M
Accumulated amortization - - - 0.00000M 0.00000M
Non currrent assets other 234.32M 180.31M 76.09M 19.32M 36.69M
Deferred long term asset charges - - - 0.00000M 0.00000M
Non current assets total 5561.88M 5240.55M 3387.59M 1800.69M 784.92M
Capital lease obligations 769.52M 714.09M 447.70M 284.51M 0.00000M
Long term debt total - - - 268.57M 51.03M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -591.46900M -1274.05200M -1042.76200M -354.14900M -262.38900M
Change to liabilities 18.36M 50.49M 2.52M 22.35M 0.55M
Total cashflows from investing activities -591.46900M -1274.05200M -1042.76200M -354.14900M -262.38900M
Net borrowings 265.00M 563.71M 394.50M -107.48900M 68.38M
Total cash from financing activities 92.94M 364.68M 756.42M 921.43M 218.84M
Change to operating activities 7.39M 1.33M 9.99M -12.16000M -4.33300M
Net income 428.43M 273.46M 335.05M 186.94M 98.72M
Change in cash 344.52M -296.48000M 101.83M 880.95M 36.77M
Begin period cash flow 748.56M 1045.04M 943.21M 62.26M 25.49M
End period cash flow 1093.08M 748.56M 1045.04M 943.21M 62.26M
Total cash from operating activities 843.90M 630.87M 371.51M 299.22M 80.32M
Issuance of capital stock 0.00000M 0.00000M 389.17M 992.78M -
Depreciation 206.22M 154.22M 108.74M 73.15M 9.08M
Other cashflows from investing activities 6.75M 8.80M 8.81M 9.13M -19.40400M
Dividends paid - - 12.98M 38.00M 38.00M
Change to inventory -0.36300M -3.72000M -3.11000M -0.23600M -0.59300M
Change to account receivables -129.16500M -79.66500M -164.28600M -35.55600M -28.19800M
Sale purchase of stock -152.31700M -213.72200M - 992.78M 0.00000M
Other cashflows from financing activities 477.15M 824.23M 577.80M 43.53M 225.44M
Change to netincome 374.03M 302.12M 139.83M 96.75M 21.33M
Capital expenditures 297.02M 276.80M 137.59M 121.71M 21.69M
Change receivables - - - 0.00000M 0.00000M
Cash flows other operating - - - 0.00000M 0.00000M
Exchange rate changes - - - 0.00000M 0.00000M
Cash and cash equivalents changes - - - 0.00000M 0.00000M
Change in working capital -109.92300M -48.79500M -169.13900M -24.59900M -36.43900M
Stock based compensation 31.27M 43.38M 32.61M 18.11M 2.16M
Other non cash items 287.89M 175.65M 70.00M 55.47M 1.50M
Free cash flow 546.88M 354.07M 233.92M 177.51M 58.63M

Fundamentals

  • Previous Close 16.62
  • Market Cap2080.65M
  • Volume104670
  • P/E Ratio27.41
  • Dividend Yield-%
  • EBITDA942.75M
  • Revenue TTM2730.05M
  • Revenue Per Share TTM30.38
  • Gross Profit TTM 1469.51M
  • Diluted EPS TTM0.81

Peer Comparison

Sector: Consumer Defensive Industry: Education & Training Services

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
AFYA
Afya Ltd		 0.73 4.39% 17.35 27.41 18.42 0.73 2.79 0.89 2.28
EDU
New Oriental Education & Technology		 2.56 3.32% 79.64 47.29 27.70 4.11 3.19 2.81 21.59
TAL
TAL Education Group		 1.09 8.89% 13.35 - 56.50 6.54 2.16 4.19 -40.7835
LOPE
Grand Canyon Education Inc		 1.03 0.80% 129.91 22.43 18.38 4.48 6.48 4.41 14.73
IDPUF
IDP Education Limited		 - -% 10.53 42.72 34.01 4.36 12.36 3.87 14.16

Reports Covered

Stock Research & News

View All

Profile

Afya Limited, through its subsidiaries, operates as a medical education group in Brazil. The company operates through three segments: Undergrad, Continuing Education, and Digital Services. It offers educational products and services, including medical schools, medical residency preparatory courses, graduate courses, and other programs to lifelong medical learners enrolled across its distribution network, as well as to third-party medical schools. The company also provides digital health services, such as subscription-based mobile app and website portal that focuses on assisting health professionals and students with clinical decision-making through tools, such as medical calculators, charts, and updated content, as well as prescriptions, clinical scores, medical procedures and laboratory exams, and others. It offers health sciences courses, which comprise medicine, dentistry, nursing, radiology, psychology, pharmacy, physical education, physiotherapy, nutrition, and biomedicine; and degree programs and courses in other subjects and disciplines, including undergraduate and post graduate courses in business administration, accounting, law, civil engineering, industrial engineering, and pedagogy. In addition, the company provides medical postgraduate specialization programs; printed and digital content; and an online medical education platform and practical medical training services. The company was founded in 1999 and is headquartered in Nova Lima, Brazil.

Afya Ltd

Alameda Oscar Niemeyer, No. 119, Nova Lima, MG, Brazil

Key Executives

Name Title Year Born
Mr. Virgilio Deloy Capobianco Gibbon Chief Exec. Officer 1976
Mr. Luis Andre Carpintero Blanco Chief Financial Officer 1973
Renata Couto Investor Relations Exec. Mang. NA
Mr. Julio Eduardo Razente de Angeli VP of Continuing Education & Innovation 1973

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.