YOLFTbeta
Companhia Paranaense de Energia - COPEL

Companhia Paranaense de Energia - COPEL

CPLE3 · SA · Utilities / Utilities - Regulated Electric

15.38BRL+0.23 (+1.52%)

Price History

Full chart

Market Stats

Previous Close15.15
Open15.11
Day Range15.06 – 15.44
52-Week Range10.53 – 16.88
Volume19.31M
Market Cap49.33B
P/E (TTM)15.52
Forward P/E10.96
EPS1.07
Dividend Yield6.61%
Beta0.26
50-Day Avg15.10
200-Day Avg14.73

About

Companhia Paranaense de Energia - COPEL, together with its subsidiaries, engages in the research, study, planning, construction, production, transformation, transportation, distribution, and commercialization of electricity in Brazil. The company operates through three segments: Generation and Transmission of Electrical Energy; Electrical Energy Distribution; and Commercialization. It produces electricity from hydroelectric and wind power; and constructs, operates, and maintains substations, as well as lines for energy transmission. The company was formerly known as Companhia Paranaense de Energia Elétrica and changed its name to Companhia Paranaense de Energia - COPEL in October 1979. Companhia Paranaense de Energia - COPEL was founded in 1954 and is headquartered in Curitiba, Brazil.

Company Details

  • SectorUtilities
  • IndustryUtilities - Regulated Electric
  • CEOMr. Daniel Pimentel Slaviero
  • Employees4.29K
  • HeadquartersRua José Izidoro Biazetto, 158, Curitiba, PR, Brazil, 81200-240, Brazil
  • Websitehttps://www.copel.com

Leadership

  • Mr. Daniel Pimentel SlavieroCEO & Member of Executive Board · b. 1980
  • Mr. Felipe Gutterres RamellaDirector of Investor Relations & Director of Finance (CFO)
  • Mr. Vicente Loiacono Neto NetoExecutive Director of Governance, Risk & Compliance and Member of Executive Board · b. 1983
  • Ms. Ana Leticia FellerChief People & Corporate Management Officer and Member of Executive Board · b. 1977
  • David CamposChief Assistant Communications Officer & Member of Executive Board · b. 1969
  • Mr. Cassio Santana da SilvaChief New Business Development Officer & Member of Executive Board · b. 1978
  • Mr. Yuri Muller LedraVice President Legal & Compliance
  • Mr. Diogo Mac CordDirector of Strategy, New Business and Digital Transformation
  • Ms. Denise Teixeira GomesSecretary
  • Diego Augusto CorreaExpansion Engineering Superintendent

Financials

Income Statement

Currency: BRL1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue1.44B1.75B2.12B2.30B3.76B4.28B5.54B6.82B7.42B7.92B5.46B5.62B6.90B7.78B8.53B9.18B13.92B14.73B13.10B14.02B14.93B16.24B18.63B23.98B20.54B21.48B22.65B26.12B
Growth (%)-+20.95%+21.13%+8.82%+63.36%+13.74%+29.56%+22.94%+8.88%+6.72%-31.08%+2.90%+22.85%+12.68%+9.72%+7.59%+51.61%+5.82%-11.04%+7.04%+6.49%+8.77%+14.71%+28.72%-14.38%+4.60%+5.45%+15.30%
Cost of Revenue474.56M755.08M764.07M803.81M2.39B1.33B1.28B1.97B3.98B2.50B3.47B2.74B4.94B5.46B6.58B8.07B12.37B12.91B11.28B11.98B12.68B13.16B14.57B19.12B15.61B15.73B17.76B20.56B
Gross Profit970.06M992.16M1.35B1.50B1.37B2.95B4.27B4.85B3.45B5.42B1.99B2.88B1.96B2.32B1.95B1.11B1.55B1.82B1.82B2.04B2.26B3.08B4.06B4.86B4.93B4.90B4.89B5.55B
Gross Margin67.15%56.78%63.90%65.10%36.48%68.97%77.00%71.14%46.42%68.46%36.37%51.31%28.38%29.82%22.89%12.12%11.14%12.33%13.91%14.54%15.12%18.98%21.79%20.28%24.01%22.80%21.59%21.26%
Operating Expense625.21M650.71M785.63M804.24M918.97M2.88B3.67B4.03B1.90B3.81B286.68M1.53B453.58M960.00M988.35M-113.61M-307.67M42.63M40.61M-107.52M-41.46M381.73M-1.06B1.28B3.65B1.71B1.29B952.23M
Operating Income344.85M341.45M566.72M695.08M453.47M75.40M601.30M819.60M1.55B1.61B1.70B1.35B1.51B1.36B964.90M1.23B1.86B1.77B1.78B2.15B2.30B2.70B5.12B3.59B1.28B3.19B3.60B4.60B
Operating Margin23.87%19.54%26.78%30.18%12.05%1.76%10.85%12.02%20.87%20.29%31.12%23.98%21.81%17.48%11.31%13.36%13.35%12.04%13.60%15.31%15.40%16.63%27.48%14.95%6.23%14.83%15.91%17.62%
EBITDA562.17M662.81M936.75M959.11M597.83M388.27M1.15B1.31B2.49B2.26B2.35B1.93B1.94B2.15B1.65B1.88B2.15B2.64B2.53B2.77B3.01B4.66B6.61B6.77B3.64B3.96B4.45B6.08B
EBITDA Margin38.91%37.93%44.26%41.64%15.89%9.07%20.78%19.29%33.54%28.55%43.12%34.44%28.14%27.68%19.33%20.46%15.46%17.95%19.32%19.76%20.14%28.69%35.49%28.25%17.72%18.44%19.64%23.29%
Net Income377.04M290.40M430.37M472.89M-320.02M171.14M374.15M502.38M1.24B1.11B1.08B1.03B1.01B1.16B700.69M1.07B1.21B1.19B958.65M1.03B1.41B1.99B3.90B3.86B1.11B2.26B2.81B2.69B
Net Income Margin26.10%16.62%20.33%20.53%-8.51%4.00%6.75%7.37%16.74%13.97%19.76%18.27%14.64%14.89%8.21%11.68%8.66%8.10%7.32%7.37%9.42%12.25%20.95%16.09%5.42%10.52%12.40%10.29%
R&D----------------33.50M72.90M--48.87M47.79M------
R&D as % of Total Revenue----------------0.24%0.49%--0.33%0.29%------
Interest Expense--28.65M73.73M188.85M155.11M249.31M497.28M434.51M375.77M394.26M300.29M303.81M352.76M14.74M372.05M29.09M1.10B47.02M34.34M1.25B1.24B973.40M16.60M34.64M230.08M1.82B2.56B
Interest Expense % of Total Revenue--1.35%3.20%5.02%3.62%4.50%7.30%5.85%4.74%7.22%5.35%4.40%4.54%0.17%4.05%0.21%7.46%0.36%0.24%8.38%7.63%5.22%0.07%0.17%1.07%8.05%9.80%

Balance Sheet

Currency: BRL1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets7.85B9.54B10.37B8.69B8.55B9.22B9.88B10.95B11.93B12.36B13.25B13.83B17.86B19.12B21.21B23.11B25.62B28.84B30.29B33.16B35.93B38.31B46.78B49.54B49.70B55.82B57.38B60.41B
Total Liabilities2.93B3.70B3.87B3.67B3.82B4.36B4.70B5.32B5.29B4.89B4.96B4.75B6.56B7.05B8.85B10.18B11.94B14.36B15.31B17.65B19.59B20.71B26.53B27.36B28.57B31.63B31.75B36.36B
Total Equity4.93B5.84B6.49B5.02B4.73B4.86B5.14B5.49B6.38B7.24B8.05B8.83B11.03B11.83B12.10B12.65B13.33B14.16B14.72B15.21B16.03B17.25B19.96B21.84B20.82B23.89B25.67B23.13B
Cash214.05M181.56M224.08M164.73M199.92M348.88M519.24M1.13B1.50B1.54B1.81B1.70B1.79B1.05B1.46B1.74B740.13M1.48B982.07M1.04B1.95B2.94B3.22B3.47B2.68B5.63B4.16B3.13B
Total Debt1.10B1.43B1.38B1.42B2.19B1.96B1.83B2.04B2.60B2.10B1.86B1.67B1.99B2.17B2.99B4.53B6.05B7.76B8.84B9.83B11.68B11.64B10.08B12.04B12.73B15.23B17.57B20.54B
Net Debt883.78M1.25B1.16B1.25B1.99B1.61B1.31B912.34M1.09B561.58M51.06M-22.73M190.82M1.13B1.53B2.79B5.31B6.28B7.86B8.79B9.74B8.69B6.86B8.57B10.05B9.60B13.41B17.41B

Cash Flow

Currency: BRL1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow681.71M809.03M717.68M729.50M136.13M496.15M952.21M1.08B677.13M1.36B1.56B1.29B1.25B1.15B1.40B1.34B1.09B1.32B1.48B1.01B1.77B2.95B4.02B3.39B3.90B3.52B3.39B3.03B
Investing Cash Flow-984.46M-747.13M-394.37M-366.54M-357.42M-220.73M-570.22M-632.50M-604.74M-556.60M-791.54M-911.73M-1.13B-1.63B-1.78B-1.86B-2.56B-1.95B-2.51B-1.61B-2.15B-1.66B-1.67B31.91M-2.77B-3.14B-5.74B-1.76B
Financing Cash Flow-157.91M-137.07M-297.32M-421.17M255.63M-126.46M-225.46M149.81M496.73M-763.81M-496.78M-495.42M159.99M-275.53M819.15M808.92M469.80M1.37B535.60M649.97M1.29B-288.04M-1.79B-2.88B-1.92B2.70B803.86M-2.30B
Capital Expenditure768.47M722.47M407.99M337.58M303.64M322.31M404.22M668.87M0520.55M656.06M978.88M1.04B1.64B1.61B1.72B2.15B1.72B2.21B2.01B1.50B548.16M249.53M342.68M957.27M218.19M4.24B162.10M
Free Cash Flow-86.76M86.56M309.69M391.92M-167.51M173.85M547.99M412.50M677.13M836.73M904.96M310.84M210.79M-493.74M-212.53M-381.69M-1.06B-400.69M-736.35M-998.39M274.31M2.40B3.77B3.04B2.95B3.30B-842.38M2.87B
Dividends Paid84.94M156.06M174.99M209.61M55.44M8.00K45.75M99.88M122.92M292.81M269.03M413.52M198.80M412.50M224.71M591.55M668.97M307.53M368.96M506.40M300.72M380.42M702.76M3.87B2.17B750.37M1.59B2.52B
FCF to OCF-12.73%10.70%43.15%53.72%-123.05%35.04%57.55%38.15%100.00%61.65%57.97%24.10%16.89%-43.01%-15.23%-28.54%-96.99%-30.34%-49.86%-98.52%15.49%81.39%93.79%89.88%75.47%93.80%-24.82%94.65%
Dividend Paid to FCF-97.91%180.29%56.50%53.48%-33.09%0.00%8.35%24.21%18.15%34.99%29.73%133.03%94.31%-83.55%-105.73%-154.98%-63.20%-76.75%-50.11%-50.72%109.63%15.87%18.65%127.27%73.60%22.74%-188.34%88.01%

Earnings

Report DateMay 14, 2009Aug 13, 2009Nov 12, 2009Mar 23, 2010May 13, 2010May 12, 2011Aug 11, 2011Nov 10, 2011Mar 27, 2012May 16, 2012Aug 15, 2012Nov 14, 2012Mar 26, 2013May 16, 2013Aug 15, 2013Nov 11, 2013Mar 18, 2014May 15, 2014Aug 14, 2014Nov 14, 2014Mar 20, 2015May 15, 2015Aug 14, 2015Nov 13, 2015Mar 18, 2016May 12, 2016Aug 12, 2016Nov 10, 2016Mar 30, 2017May 16, 2017Aug 11, 2017Nov 30, 2017May 16, 2018Aug 14, 2018Nov 8, 2018Mar 28, 2019May 15, 2019Aug 15, 2019Nov 13, 2019Mar 26, 2020May 15, 2020Aug 13, 2020Nov 12, 2020Mar 23, 2021May 12, 2021Aug 11, 2021Nov 11, 2021Mar 23, 2022May 12, 2022Aug 10, 2022Aug 8, 2024Sep 30, 2024Feb 27, 2025May 8, 2025Aug 5, 2025Nov 12, 2025Feb 26, 2026May 5, 2026Aug 5, 2026Nov 12, 2026
EPS Estimate--------------------------------------------------0.190.320.280.130.080.170.200.220.180.19
EPS Actual0.100.110.100.070.080.140.090.120.070.110.060.12-0.040.140.090.100.060.200.080.080.090.160.100.030.140.050.36-0.03-0.030.150.050.140.120.130.130.140.180.130.212.091.875.882.500.400.290.351.030.140.24-0.200.38-0.180.330.060.120.230.210.20-
Surprise--------------------------------------------------100.00%--35.71%153.85%-25.00%-29.41%15.00%-4.55%11.11%-
Timing--------------------------------------------------After-hours-After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap49.33B
Enterprise Value67.05B
Trailing P/E15.52
Forward P/E10.96
PEG Ratio1.98
Price / Sales1.76
Price / Book1.94
EPS1.07
Book Value7.60
Revenue (TTM)27.99B
Gross Profit (TTM)5.72B
EBITDA6.83B
Profit Margin11.41%
Operating Margin22.14%
Return on Equity12.76%
Return on Assets5.45%
Shares Outstanding2.97B
Shares Float2.03B
Beta0.26
Dividend Yield6.61%
Dividend Rate1.06
Payout Ratio139.82%

Dividends

20261×
0.24Apr 29, 2026
20252×
0.82Dec 30, 20250.40Apr 24, 2025
20243×
0.19Dec 11, 20240.15Sep 30, 20240.04Apr 22, 2024
20231×
0.30Sep 29, 2023
20222×
0.33Nov 21, 20220.47Apr 29, 2022
20214×
0.10Dec 30, 20210.49Sep 30, 20210.07Apr 29, 20210.53Mar 31, 2021
20201×
0.28Dec 28, 2020
20192×
0.11Dec 23, 20190.03Apr 29, 2019
20183×
0.10Dec 27, 20180.01Jun 15, 20180.08May 16, 2018
20172×
0.09Dec 28, 20170.18Apr 28, 2017
20161×
0.11Apr 28, 2016
20151×
0.08Apr 23, 2015
20141×
0.13Nov 6, 2014

Stock Splits

  • Mar 12, 202110:1
  • Aug 6, 20071:1000