Braskem SA
BOVESPA:BRKM5

Watchlist Manager
Braskem SA Logo
Braskem SA
BOVESPA:BRKM5
Watchlist
Price: 15.21 BRL 5.99% Market Closed
Market Cap: 12.1B BRL
Have any thoughts about
Braskem SA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

72.9B
-11%
Revenue
Growth Rates:
1 Year
-31%
3 Years
+39%
5 Years
+31%
7 Years
+53%
10 Years
+82%
-2.2B
-158%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-4.7B
-39%
Net Income
Growth Rates:
1 Year
-
3 Years
+55%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Braskem SA

Revenue
72.9B BRL
Cost of Revenue
-70.9B BRL
Gross Profit
1.9B BRL
Operating Expenses
-4.1B BRL
Operating Income
-2.2B BRL
Other Expenses
-2.5B BRL
Net Income
-4.7B BRL

Income Statement
Braskem SA

Rotate your device to view
Income Statement
Currency: BRL
Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023
Revenue
Revenue
40 064
N/A
40 969
+2%
43 974
+7%
45 080
+3%
45 866
+2%
45 136
-2%
43 488
-4%
44 227
+2%
45 667
+3%
46 880
+3%
48 600
+4%
48 730
+0%
47 547
-2%
47 664
+0%
48 349
+1%
48 497
+0%
48 678
+0%
49 261
+1%
49 689
+1%
51 605
+4%
55 791
+8%
58 000
+4%
57 949
0%
57 500
-1%
54 520
-5%
52 324
-4%
51 970
-1%
49 821
-4%
52 445
+5%
58 543
+12%
68 610
+17%
83 843
+22%
96 150
+15%
105 625
+10%
109 663
+4%
108 653
-1%
105 741
-3%
96 519
-9%
89 234
-8%
81 579
-9%
72 868
-11%
Gross Profit
Cost of Revenue
(35 161)
(35 821)
(38 216)
(39 162)
(40 004)
(39 352)
(37 617)
(36 845)
(36 754)
(36 728)
(36 776)
(36 384)
(35 189)
(34 986)
(35 259)
(35 869)
(36 266)
(36 401)
(37 918)
(39 453)
(43 039)
(46 553)
(47 490)
(48 609)
(47 512)
(45 680)
(45 867)
(43 823)
(44 599)
(47 331)
(51 335)
(58 288)
(65 856)
(73 568)
(79 715)
(84 439)
(87 602)
(85 161)
(82 020)
(77 985)
(70 933)
Gross Profit
4 903
N/A
5 149
+5%
5 757
+12%
5 917
+3%
5 861
-1%
5 784
-1%
5 871
+2%
7 382
+26%
8 912
+21%
10 152
+14%
11 824
+16%
12 346
+4%
12 359
+0%
12 678
+3%
13 090
+3%
12 628
-4%
12 412
-2%
12 860
+4%
11 771
-8%
12 153
+3%
12 753
+5%
11 447
-10%
10 460
-9%
8 891
-15%
7 008
-21%
6 644
-5%
6 102
-8%
5 998
-2%
7 847
+31%
11 212
+43%
17 277
+54%
25 557
+48%
30 296
+19%
32 057
+6%
29 950
-7%
24 216
-19%
18 140
-25%
11 359
-37%
7 215
-36%
3 595
-50%
1 935
-46%
Operating Income
Operating Expenses
(2 324)
(2 406)
(2 307)
(2 380)
(2 471)
(2 318)
(2 569)
(2 602)
(2 629)
(2 984)
(3 368)
(3 563)
(3 857)
(6 533)
(6 579)
(6 510)
(6 469)
(3 492)
(3 411)
(3 445)
(3 370)
(3 445)
(2 266)
(2 362)
(2 326)
(2 905)
(4 512)
(4 642)
(4 415)
(4 665)
(4 969)
(5 283)
(5 897)
(5 346)
(5 493)
(5 387)
(5 235)
(5 571)
(4 672)
(4 449)
(4 145)
Selling, General & Administrative
(2 163)
(2 079)
(2 190)
(2 267)
(2 330)
(2 233)
(2 247)
(2 236)
(2 251)
(2 364)
(2 396)
(2 479)
(2 562)
(2 689)
(2 840)
(2 955)
(3 121)
(3 294)
(3 314)
(3 259)
(3 304)
(2 995)
(3 126)
(3 378)
(3 486)
(2 107)
(3 821)
(3 747)
(3 520)
(3 607)
(3 745)
(3 842)
(4 285)
(4 377)
(4 549)
(4 731)
(4 742)
(4 788)
(4 834)
(4 618)
(4 413)
Research & Development
(107)
(116)
(126)
(132)
(138)
(128)
(134)
(143)
(147)
(170)
(173)
(171)
(170)
(162)
(153)
(151)
(153)
(167)
(172)
(191)
(210)
(219)
(236)
(235)
(236)
(248)
(248)
(246)
(250)
(251)
(257)
(265)
(276)
(297)
(308)
(324)
(354)
(374)
(395)
(398)
(386)
Other Operating Expenses
(56)
(211)
7
17
(3)
43
(187)
(222)
(230)
(451)
(798)
(911)
(1 125)
(3 682)
(3 584)
(3 402)
(3 194)
(31)
75
7
144
(230)
1 097
1 252
1 396
(550)
(442)
(648)
(645)
(808)
(969)
(1 178)
(1 337)
(671)
(636)
(331)
(137)
(409)
557
568
655
Operating Income
2 581
N/A
2 743
+6%
3 451
+26%
3 537
+2%
3 390
-4%
3 466
+2%
3 302
-5%
4 779
+45%
6 283
+31%
7 168
+14%
8 455
+18%
8 783
+4%
8 502
-3%
6 145
-28%
6 511
+6%
6 118
-6%
5 942
-3%
9 368
+58%
8 361
-11%
8 709
+4%
9 384
+8%
8 002
-15%
8 194
+2%
6 529
-20%
4 683
-28%
3 738
-20%
1 592
-57%
1 357
-15%
3 431
+153%
6 547
+91%
12 306
+88%
20 272
+65%
24 398
+20%
26 712
+9%
24 456
-8%
18 829
-23%
12 905
-31%
5 787
-55%
2 543
-56%
(855)
N/A
(2 210)
-158%
Pre-Tax Income
Interest Income Expense
(783)
(588)
(978)
(799)
(877)
(2 397)
(1 489)
(2 222)
(2 123)
(1 226)
(2 730)
(3 032)
(3 288)
(5 628)
(2 982)
(2 224)
(2 489)
(2 461)
(2 632)
(4 156)
(4 133)
(3 813)
(4 096)
(2 754)
(3 439)
(3 451)
(8 349)
(9 689)
(9 788)
(8 739)
(6 905)
(3 826)
(5 190)
(7 658)
(2 220)
(6 109)
(4 752)
(2 777)
(4 266)
(1 099)
(1 722)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(280)
(31)
(94)
0
(224)
(199)
118
(67)
(49)
(24)
(233)
(45)
303
315
381
0
(3 805)
(3 391)
(4 978)
(8 200)
(6 600)
(6 005)
(3 927)
(944)
(673)
(1 402)
(3 192)
(3 101)
(1 550)
(1 577)
(1 462)
(1 414)
Total Other Income
(1 147)
(1 191)
(1 257)
(1 242)
(1 260)
0
(933)
(342)
3
(1 248)
(638)
(1 600)
(2 289)
(433)
(1 968)
(1 511)
(1 047)
(1 442)
(1 384)
(1 337)
(1 356)
(840)
(995)
(1 108)
(1 528)
(1 286)
(1 722)
(1 905)
(1 601)
(892)
73
391
478
(420)
(1 132)
(1 585)
(1 531)
(1 413)
(1 527)
(1 152)
(1 247)
Pre-Tax Income
651
N/A
964
+48%
1 216
+26%
1 495
+23%
1 252
-16%
1 069
-15%
879
-18%
2 215
+152%
4 163
+88%
4 414
+6%
5 056
+15%
4 057
-20%
2 925
-28%
(140)
N/A
1 362
N/A
2 502
+84%
2 339
-7%
5 417
+132%
4 320
-20%
2 981
-31%
3 849
+29%
3 653
-5%
3 418
-6%
3 047
-11%
(286)
N/A
(4 803)
-1 579%
(11 872)
-147%
(15 215)
-28%
(16 157)
-6%
(9 684)
+40%
(529)
+95%
12 911
N/A
18 743
+45%
17 961
-4%
19 703
+10%
7 944
-60%
3 523
-56%
47
-99%
(4 826)
N/A
(4 568)
+5%
(6 593)
-44%
Net Income
Tax Provision
(191)
(457)
(530)
(560)
(487)
(491)
(494)
(910)
(1 612)
(1 660)
(1 746)
(1 499)
(1 030)
(616)
(972)
(1 262)
(1 149)
(1 292)
(952)
(262)
(451)
(745)
(744)
(809)
95
1 906
3 998
4 788
5 380
2 668
(12)
(3 394)
(4 371)
(3 999)
(4 207)
(1 473)
(1 991)
(868)
301
682
1 570
Income from Continuing Operations
460
507
685
934
765
578
386
1 306
2 551
2 754
3 309
2 557
1 895
(756)
389
1 239
1 190
4 124
3 370
2 721
3 399
2 907
2 673
2 237
(191)
(2 897)
(7 873)
(10 426)
(10 777)
(7 015)
(541)
9 517
14 372
13 962
15 495
6 470
1 530
(820)
(4 526)
(3 886)
(5 022)
Income to Minority Interest
6
3
28
21
61
138
175
212
265
242
222
313
292
318
182
(3)
(38)
(50)
(41)
67
(67)
(41)
68
39
236
99
498
493
318
324
(6)
(165)
(70)
23
(121)
74
374
485
491
487
308
Net Income (Common)
781
N/A
510
-35%
714
+40%
956
+34%
826
-14%
716
-13%
561
-22%
1 519
+171%
2 817
+85%
3 002
+7%
3 550
+18%
2 896
-18%
2 218
-23%
(411)
N/A
598
N/A
1 256
+110%
1 166
-7%
4 083
+250%
3 329
-18%
2 786
-16%
3 331
+20%
2 867
-14%
2 741
-4%
2 278
-17%
46
-98%
(2 798)
N/A
(7 375)
-164%
(9 935)
-35%
(10 460)
-5%
(6 692)
+36%
(549)
+92%
9 351
N/A
14 301
+53%
13 985
-2%
15 375
+10%
6 545
-57%
1 905
-71%
(336)
N/A
(4 035)
-1 101%
(3 400)
+16%
(4 715)
-39%
EPS (Diluted)
0.98
N/A
0.64
-35%
0.89
+39%
1.2
+35%
1.04
-13%
0.9
-13%
0.71
-21%
1.88
+165%
3.54
+88%
3.76
+6%
4.45
+18%
3.6
-19%
2.78
-23%
-0.51
N/A
0.75
N/A
1.57
+109%
1.46
-7%
5.12
+251%
4.18
-18%
3.46
-17%
4.19
+21%
3.6
-14%
3.45
-4%
2.87
-17%
0.06
-98%
-3.51
N/A
-9.26
-164%
-12.48
-35%
-13.14
-5%
-8.41
+36%
-0.7
+92%
11.73
N/A
17.95
+53%
17.54
-2%
19.29
+10%
8.2
-57%
2.38
-71%
-0.42
N/A
-5.07
-1 107%
-4.27
+16%
-5.92
-39%

See Also

Summary
BRKM5 intrinsic value, competitors valuation, and company profile.
DCF Valuation
BRKM5 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BRKM5 stock valuation using valuation multiples.
Wall Street Estimates
BRKM5 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BRKM5 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.