Financials Companhia de Saneamento de Minas Gerais

Equities

CSMG3

BRCSMGACNOR5

Water Utilities

Market Closed - Sao Paulo Other stock markets 01:36:00 10/05/2024 am IST			5-day change	1st Jan Change
19.33 ^BRL	-1.98%		-1.33%	-5.62%

30/04	Transcript : Companhia de Saneamento de Minas Gerais, Q1 2024 Earnings Call, Apr 30, 2024
30/04	Companhia de Saneamento de Minas Gerais Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,594	6,219	4,819	5,949	7,766	7,477	-	-
Enterprise Value (EV) ¹	11,412	9,258	7,571	9,073	7,766	12,017	11,645	10,754
P/E ratio	11.4 x	7.63 x	8.95 x	7.07 x	5.63 x	5.26 x	6.23 x	6.15 x
Yield	2.45%	-	5.87%	4.12%	-	7.1%	6.41%	4.93%
Capitalization / Revenue	1.69 x	1.18 x	0.83 x	0.96 x	1.06 x	1.03 x	0.96 x	0.88 x
EV / Revenue	2.24 x	1.75 x	1.3 x	1.47 x	1.06 x	1.65 x	1.5 x	1.27 x
EV / EBITDA	6.49 x	4.81 x	3.9 x	4.58 x	2.9 x	3.91 x	3.95 x	3.52 x
EV / FCF	12.1 x	5.36 x	4.61 x	8.74 x	-	14.1 x	15.5 x	13.6 x
FCF Yield	8.26%	18.6%	21.7%	11.4%	-	7.11%	6.44%	7.35%
Price to Book	1.27 x	0.96 x	0.71 x	0.82 x	-	0.9 x	0.83 x	0.78 x
Nbr of stocks (in thousands)	3,79,182	3,79,182	3,79,181	3,79,181	3,79,181	3,79,181	-	-
Reference price ²	22.66	16.40	12.71	15.69	20.48	19.72	19.72	19.72
Announcement Date	20/03/20	02/03/21	29/03/22	21/03/23	21/03/24	-	-	-

¹BRL in Million²BRL

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	5,093	5,289	5,830	6,177	7,326	7,273	7,756	8,450
EBITDA ¹	1,758	1,927	1,941	1,982	2,676	3,070	2,950	3,059
EBIT ¹	1,156	1,281	849	1,252	1,886	2,206	2,030	2,103
Operating Margin	22.7%	24.23%	14.56%	20.27%	25.74%	30.33%	26.18%	24.88%
Earnings before Tax (EBT) ¹	1,022	1,105	654.4	1,046	1,786	1,866	1,592	1,756
Net income ¹	754.4	816.5	537.6	843.4	1,379	1,425	1,185	1,219
Net margin	14.81%	15.44%	9.22%	13.65%	18.83%	19.6%	15.28%	14.43%
EPS ²	1.990	2.150	1.420	2.220	3.640	3.752	3.164	3.207
Free Cash Flow ¹	942.2	1,726	1,644	1,038	-	855	750	790
FCF margin	18.5%	32.64%	28.19%	16.81%	-	11.76%	9.67%	9.35%
FCF Conversion (EBITDA)	53.58%	89.61%	84.7%	52.38%	-	27.85%	25.43%	25.83%
FCF Conversion (Net income)	124.9%	211.43%	305.76%	123.13%	-	59.99%	63.29%	64.81%
Dividend per Share ²	0.5553	-	0.7455	0.6471	-	1.400	1.265	0.9728
Announcement Date	20/03/20	02/03/21	29/03/22	21/03/23	21/03/24	-	-	-

¹BRL in Million²BRL

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales	1,520	1,420	1,521	1,622	1,588	1,712	1,783	1,859	1,971	1,844	-	-	-	-	-
EBITDA ¹	456.1	445.3	492.2	515	530	677.5	647.8	638.9	712	700.7	686.3	787.4	756	-	-
EBIT ¹	110.9	261.6	315.9	333.9	343.1	485.6	441.6	444.5	514.1	-	456.1	550.6	512.9	-	-
Operating Margin	7.3%	18.42%	20.77%	20.59%	21.6%	28.36%	24.77%	23.91%	26.08%	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	-	239.3	235.8	303.6	267.2	485.6	-	-	459.8	-	358	445.8	406.2	-	-
Net income ¹	64.3	167.5	180.4	227.2	268.3	337.7	249.3	437.1	355.2	351.6	250.6	312.1	284.3	-	-
Net margin	4.23%	11.79%	11.86%	14.01%	16.89%	19.72%	13.98%	23.51%	18.02%	19.07%	-	-	-	-	-
EPS ²	0.1700	0.4400	0.4800	0.6000	0.7000	0.8900	0.6600	1.150	0.9400	0.9300	0.6609	0.8231	0.7498	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-	-	-	-	-	1.563	-	-
Announcement Date	29/03/22	02/05/22	02/08/22	03/11/22	21/03/23	02/05/23	31/07/23	26/10/23	21/03/24	29/04/24	-	-	-	-	-

¹BRL in Million²BRL

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	2,819	3,040	2,751	3,124	-	4,540	4,168	3,276
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	1.603 x	1.578 x	1.418 x	1.576 x	-	1.479 x	1.413 x	1.071 x
Free Cash Flow ¹	942	1,726	1,644	1,038	-	855	750	790
ROE (net income / shareholders' equity)	11.6%	12.4%	8.14%	12%	-	17.5%	12.7%	11.5%
ROA (Net income/ Total Assets)	-	3.5%	4.39%	6.51%	-	9.15%	8.26%	8.14%
Assets ¹	-	23,301	12,246	12,956	-	15,583	14,349	14,985
Book Value Per Share ²	17.80	17.00	17.80	19.10	-	22.00	23.70	25.20
Cash Flow per Share ²	3.280	4.590	4.420	2.950	-	-4.550	-4.760	-
Capex ¹	302	-	1,012	1,264	-	1,632	1,812	1,857
Capex / Sales	5.94%	-	17.36%	20.46%	-	22.44%	23.37%	21.98%
Announcement Date	20/03/20	02/03/21	29/03/22	21/03/23	21/03/24	-	-	-

¹BRL in Million²BRL

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Companhia de Saneamento de Minas Gerais

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

19.72 BRL

Average target price

22.48 BRL

Spread / Average Target

+13.99%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Water Supply & Irrigation Systems

	1st Jan change	Capi.
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	-5.62%	1.47B
AMERICAN WATER WORKS COMPANY, INC.	+1.81%	25.89B
GUANGDONG INVESTMENT LIMITED	-23.94%	3.54B
BEIJING ENTERPRISES WATER GROUP LIMITED	+22.99%	2.72B
COMPANHIA CATARINENSE DE ÁGUAS E SANEAMENTO - CASAN	-.--%	2.14B
SJW GROUP	-12.52%	1.83B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	-6.28%	1.6B
MANILA WATER COMPANY, INC.	+36.29%	1.32B
GUANGDONG SHUNKONG DEVELOPMENT CO.,LTD.	-4.02%	1.22B
CHINA WATER AFFAIRS GROUP LIMITED	+17.48%	1.05B

Water Supply & Irrigation Systems