Petrobras

Company Overview

Sector : Energy

Industry : Oil & Gas

Headquarter : Rio De Janeiro, Brazil

Description : Petróleo Brasileiro S.A. - Petrobras explores, produces, and sells oil and gas in Brazil and internationally. It operates through three segments: Exploration and Production; Refining, Transportation & Marketing; and Gas & Low Carbon Energies. The Exploration and Production segment explores, develops, and produces crude oil, natural gas liquids, and natural gas primarily for supplies to the domestic refineries. The Refining, Transportation and Marketing segment engages in the refining, logistics, transport, acquisition, and export of crude oil; trading of oil products; and production of fertilizers, as well as holding interests in petrochemical companies. The Gas and Low Carbon Energies segment is involved in the logistic and trading of natural gas and electricity; transportation and trading of liquefied natural gas; generation of electricity through thermoelectric power plants; renewable energy business; low carbon business; and natural gas processing business, as well as production of biodiesel and its co-products. The company also engages in prospecting, drilling, refining, processing, trading, and transporting crude oil from producing onshore and offshore oil fields, and shale or other rocks, as well as oil products, natural gas, and other liquid hydrocarbons. In addition, it engages in the research, development, production, transportation, distribution, and trading of energy. The company was incorporated in 1953 and is headquartered in Rio de Janeiro, Brazil.

S&P Credit Rating
BB

CEO
Magda Chambriard

No. of Employees
43,199

Petrobras  |  Key Metrics PBR · NYSE  ·  USD Millions  
Fiscal Year End Dec 20162017201820192020 20212022202320242025
Income Statement
Revenue 81,41088,83095,58076,59053,680 83,970124,470102,41091,42089,200
Revenue Growth % (16.35%)9.12%7.61%(19.87%)(29.91%) 56.41%48.24%(17.73%)(10.73%)(2.43%)
Gross Profit 25,99028,68034,07030,86024,490 40,80064,99053,97045,97042,460
Gross Margin % 31.92%32.29%35.64%40.29%45.62% 48.59%52.21%52.70%50.29%47.60%
Operating Income 14,44013,02023,22017,18016,510 33,33055,63039,49025,69027,760
Operating Margin % 17.73%14.66%24.29%22.43%30.76% 39.69%44.69%38.56%28.10%31.12%
EBIT 1,8206,81015,74018,6805,470 33,20056,16039,02014,98030,490
EBIT Margin % 2.23%7.66%16.47%24.39%10.18% 39.54%45.12%38.10%16.39%34.18%
EBITDA 15,78020,11027,77033,52017,860 46,22070,86052,30027,46045,640
EBITDA Margin % 19.39%22.64%29.05%43.76%33.27% 55.04%56.93%51.07%30.04%51.16%
Net Income (4,840)(90)7,17010,1501,140 19,88036,62024,8807,53019,630
Net Margin % (5.34%)0.19%7.76%10.19%1.77% 23.80%29.53%24.41%8.32%22.11%
Diluted EPS (USD) (0.74)(0.02)1.101.560.18 3.045.623.821.163.04
Dividend Per Share (USD) 0.110.270.09 2.046.452.982.351.69
Balance Sheet
Total Assets 246,980251,370222,070229,740190,010 174,350187,190217,070181,650222,340
Total Liabilities 169,430169,860148,890155,530130,130 104,540117,360138,090122,300146,450
Total Equity 77,55081,50073,18074,22059,880 69,81069,84078,98059,35075,890
Cash & Equivalents 21,21022,52013,9007,37011,710 10,4708,00012,7303,2706,470
Working Capital 19,87022,18012,010(1,000)1,160 5,970(130)(1,420)(9,620)(10,600)
Book Value Per Share (USD) 11.7712.2410.9711.249.10 10.6410.6512.159.1711.73
Total Debt / Equity 1.531.341.151.171.26 0.840.770.791.020.92
Cash Flow
Operating Cash Flow 26,11027,11026,35025,60028,890 37,79049,72043,21037,98036,050
Cash from Investing (11,300)(11,030)(4,760)(1,680)(4,510) 2,160(430)(7,960)(13,370)(15,640)
Cash from Financing (19,110)(14,640)(29,590)(32,070)(19,260) (40,790)(51,450)(30,700)(33,090)(17,410)
Capital Expenditure 14,09013,64012,02023,9005,870 6,3309,58012,11014,64019,520
Free Cash Flow 6,7008,64010,9703,30017,430 29,80044,83032,89025,10019,150
Change in Cash (4,300)1,440(8,000)(8,150)5,120 (840)(2,170)4,560(8,470)3,000
Period ending Dec 20162017201820192020 20212022202320242025
Revenue %
Year Over Year (16.35%)9.12%7.61%(19.87%)(29.91%) 56.41%48.24%(17.73%)(10.73%)(2.43%)
3-Year Average (16.82%)(14.81%)(0.60%)(2.01%)(15.45%) (4.23%)17.57%24.02%2.87%(10.51%)
5-Year Average (11.02%)(9.22%)(7.54%)(11.82%)(11.22%) 0.62%6.98%1.39%3.60%10.69%
10-Year Average 1.19%0.12%(2.11%)(1.80%)(7.73%) (5.38%)(1.45%)(3.18%)(4.42%)(0.87%)
Operating Income %
Year Over Year (1.85%)(9.78%)78.26%(25.99%)(3.89%) 101.84%66.92%(29.01%)(34.94%)8.05%
3-Year Average (4.49%)(2.24%)16.43%5.98%8.23% 12.81%47.94%33.73%(8.31%)(20.68%)
5-Year Average (14.32%)(7.44%)6.98%4.27%2.34% 18.22%33.70%11.21%8.38%10.95%
10-Year Average (3.35%)(4.98%)(1.06%)(2.53%)(3.89%) 0.64%11.24%9.07%6.31%6.56%
Net Income %
Year Over Year 41.52%(88.76%) 1,641.89%84.27%(32.05%)(69.75%)160.81%
3-Year Average 40.45%53.37%179.39%(27.65%)(18.76%)
5-Year Average (8.35%) 28.25%(5.80%)76.66%
10-Year Average (9.22%)(4.15%)(24.59%) (0.12%)12.75%8.41%
EPS %
Year Over Year 41.82%(88.46%) 1,588.89%84.87%(32.03%)(69.63%)162.07%
3-Year Average 40.33%53.30%176.86%(27.47%)(18.52%)
5-Year Average (8.34%) 28.27%(5.75%)76.00%
10-Year Average (12.74%)(7.87%)(26.44%) (0.13%)12.70%8.43%
Fiscal Year End Dec 2016201720182019 20202021202220232024 2025
Returns
Return on Assets % (2.03%)(0.04%)3.03%4.49% 0.54%10.91%20.26%12.31%3.78% 9.72%
Return on Equity % (6.81%)(0.12%)9.48%14.01% 1.72%30.87%52.73%33.61%10.93% 29.16%
Return on Invested Capital % (0.20%)1.60%5.45%9.16% 3.32%17.80%30.57%20.75%7.79% 16.88%
Working Capital Efficiency
Days Sales Outstanding 23.7020.0120.4622.66 28.8724.1216.6819.8619.37 16.76
Days Inventory 52.4151.4751.8568.54 86.6854.6849.1962.0257.79 58.26
Payables Period 39.9934.9835.8847.60 77.8952.1833.5838.7243.75 52.81
Cash Conversion Cycle 36.1336.5036.4343.60 37.6626.6232.2943.1633.41 22.21
Asset Turnover
Receivables Turnover 15.4018.2417.8416.11 12.6415.1321.8818.3818.85 21.77
Inventory Turnover 6.967.097.045.33 4.216.687.425.896.32 6.26
Fixed Assets Turnover 0.480.500.570.48 0.380.670.970.720.63 0.59
Asset Turnover 0.340.360.400.34 0.260.460.690.510.46 0.44
Fiscal Year End Dec 2016201720182019 20202021202220232024 2025
Liquidity
Current Ratio 1.801.891.480.97 1.041.251.000.960.69 0.71
Quick Ratio 1.181.280.910.54 0.750.780.540.680.42 0.44
Leverage & Solvency
Interest Coverage 0.391.373.882.80 0.966.6717.1710.783.90 7.54
Financial Leverage 3.223.153.103.13 3.202.512.692.763.07 2.94
Debt / Equity 1.411.281.131.05 1.110.720.640.650.83 0.76
Per Share
Book Value Per Share (USD) 11.7712.2410.9711.24 9.1010.6410.6512.159.17 11.73
Cash Value Per Share (USD)
Capital Expenditure
Capex as % of Sales 17.30%15.35%12.58%31.20% 10.94%7.53%7.70%11.83%16.02% 21.89%
Fiscal Year End Dec 2016201720182019 20202021202220232024 2025
Cash Flow Growth
Operating CF Growth % YoY 0.78%3.82%(2.80%)(2.86%) 12.85%30.81%31.56%(13.08%)(12.10%) (5.10%)
Free Cash Flow Growth % YoY 182.37%12.00%6.38%(88.12%) 1,251.50%36.71%27.55%(22.52%)(24.95%) (29.19%)
Cash Flow Margins & Quality
Free Cash Flow / Sales % 14.78%15.17%14.99%2.22% 42.87%37.47%32.24%30.37%25.53% 18.53%
Free Cash Flow / Net Income (2.49)(148.05)2.000.17 20.171.581.101.253.10 0.84
Free Cash Flow Per Share (USD) 1.612.291.842.60 0.964.545.884.964.28 2.60
Fiscal Year End Dec 20162017201820192020 20212022202320242025
Price Multiples
Price / Sales 0.800.770.901.281.23 0.970.590.990.850.88
Price / Earnings 28.5817.1216.60 2.792.043.885.025.49
Price / Forward Earnings 7.767.53 4.443.554.704.034.15
Price / Cash Flow 3.173.063.454.622.78 2.061.711.931.921.99
Price / Book 0.820.811.171.411.67 1.061.011.351.150.96
PEG Ratio 0.153.92 0.030.030.090.220.24
Earnings & Enterprise Value
Earnings Yield % (22.75%)3.50%5.84%6.02%(11.40%) 35.88%49.01%25.80%19.91%18.23%
Enterprise Value (USD Bil) 164.78154.16155.92176.38138.34 117.33113.42150.59124.23133.06
EV / EBIT 13.5313.9910.04 2.932.123.684.645.47
EV / EBITDA 107.426.196.635.5820.49 2.301.672.793.113.47