1. Brazil Stocks

  2. •

    Utilities

  3. •

    Diversified Utilities
Companhia Paranaense de Energia - COPEL

Companhia Paranaense de Energia - COPEL

CPLE5.SA
Companhia Paranaense de Energia - COPELBR flagB3 S.A.
13.58
BRL
-0.15
- -
40.38BMarket Cap
Companhia Paranaense de Energia - COPEL
CPLE5.SA
(B3 S.A.)

Recent

price

13.58

P/E

ratio

- -

div

yld

- -

ROIC.AI

2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
TTM
FRC
2.28
2.47
2.84
3.1
3.35
5.11
5.46
4.79
5.12
5.32
5.8
6.81
-4.87
7.5
7.59
7.61
8.03
Revenue per Share
0.29
0.35
0.42
0.26
0.39
0.44
0.41
0.33
0.38
0.51
0.73
1.43
1.81
0.41
0.8
0.94
1.02
Basic EPS, GAAP
0.12
0.08
-0.18
-0.11
-0.14
-0.39
-0.15
-0.27
-0.37
0.2
0.94
1.35
1.11
1.28
1.17
-0.28
-0.33
Free Cash Flow per Basic Share
0.15
0.07
0.15
0.08
0.22
0.24
0.11
0.13
0.19
0.11
0.14
0.23
1.41
0.79
0.27
0.53
0.76
Dividend per Share
2.69
3.2
3.56
3.74
3.95
4.17
4.47
4.72
4.92
5.24
5.72
6.17
6.79
6.84
7.71
7.45
7.88
Book Value per Share
3.18
3.41
3.78
3.86
3.98
4.2
3.05
3.11
3.31
3.77
4.12
4.87
4.73
3.97
4.6
3.03
2.63
Tangible Book Value per Share
2,737
2,799
2,737
2,737
2,737
2,737
2,737
2,737
2,737
2,737
2,737
2,737
2,737
2,737
2,831
2,977
2,975
Basic Weighted Avg Shares
6,250
6,901
7,776
8,493
9,180
13,996
14,946
13,102
14,025
14,550
15,869
18,633
-13,326
20,535
21,479
22,651
23,872
Sales/Revenue/Turnover
18.06
13.05
16.22
11.42
11.83
11.54
13.32
13.6
14.22
14.82
19.72
26.25
-21.87
6.23
14.83
15.91
17.59
Operating Margin (%)
540
542
552
550
603
630
676
708
732
697
951
1,010
1,017
1,233
1,382
1,465
1,461
Depreciation Expense
792
988
1,158
701
1,073
1,206
1,110
896
1,034
1,407
1,990
3,904
4,953
1,112
2,259
2,810
3,044
Net Income, GAAP
23.67
26.83
25.7
25.3
26.89
28.1
31.42
37.28
19.72
25.63
23.73
25.11
25.73
- -
14.22
20.62
21.19
Effective Tax Rate (%)
12.67
14.31
14.89
8.25
11.68
8.62
7.42
6.84
7.37
9.67
12.54
20.95
-37.17
5.42
10.52
12.4
12.75
Profit Margin (%)
1,889
1,621
1,643
1,848
1,332
1,163
2,033
-1,419
-408
-45
2,564
1,753
3,210
2,171
4,406
2,699
1,435
Working Capital
1,538
1,281
2,058
2,988
3,517
4,755
6,528
6,235
7,414
8,358
10,215
7,444
9,267
11,038
13,281
14,261
16,481
LT Debt
10,524
11,296
12,070
12,362
12,929
13,683
14,480
14,978
15,511
16,336
17,598
20,251
22,175
21,131
24,192
25,637
25,559
Total Equity
7.4
4.77
6.43
4.69
4.64
6.06
6.33
4.75
6.4
5.89
8.15
11.91
6.52
- -
7.25
6.8
7.49
Return on Invested Capital (%)
11.01
9.56
9.85
5.29
7.18
6.63
5.67
4.47
4.46
5.64
7.2
14.23
16.79
- -
6.56
7.47
7.45
Return on Capital (%)
10.86
12.09
12.37
7.01
10.19
10.85
9.38
7.12
7.83
10.12
13.28
24
27.92
5.96
11.15
12.77
13.15
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
3,314
3,041
3,733
LT Borrowings
13,990
15,823
16,220
LT Finance Leases
271
274
261
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
2,977
2,969
2,969
Market Capitalization
29,695
32,550
41,645

Working Capital

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
13,042
16,146
12,094
Cash, Cash Equivalents & STI
4,163
6,057
2,904
Accounts Receivable, Net
3,973
4,015
3,767
Inventories
136
153
165
Total Current Liabilities
10,342
10,880
10,659
Payables & Accruals
4,482
4,371
4,428
ST Debt
3,314
3,041
3,733
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
6.62%
8.06%
5.97%
Free Cash Flow
17.99%
-18%
-125.52%
Net Income, GAAP
23.87%
34.6%
24.39%
Sales/Revenue/Turnover
-38.38%
-79.63%
5.45%
Total Cash Common Dividend
57.04%
116.26%
111.44%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
5,268
5,100
5,544
5,568
21,479
2024
5,417
5,479
5,736
6,019
22,651
2025
5,892
6,225
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
0.23
0.12
0.15
- -
0.8
2024
0.18
0.16
0.41
0.2
0.94
2025
0.22
0.19
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
0.12
- -
- -
0.27
2024
- -
0.2
- -
0.34
0.53
2025
- -
0.42
- -
- -
- -
Similar Companies
YTL Power International Berhad (6742.KL)
China Suntien Green Energy Corporation Limited (CSGEF)
Enel S.p.A. (ESOCF)
Companhia Paranaense de Energia - COPEL (CPLE11.SA)
PacifiCorp (PPWLO)
ATCO Ltd. (ACLTF)
Business
Companhia Paranaense de Energia - COPEL generates, transmits, distributes, and trades electric energy predominantly in the state of Paraná, Brazil. The company’s main products and services include electricity generation primarily from hydroelectric plants with a renewable energy focus; electricity transmission through a high-voltage grid of approximately 10,000 km; and electricity distribution serving over 5 million residential, commercial, industrial, and rural consumers exclusively within Paraná. COPEL also offers energy trading services, including power purchase and sale agreements, renewable energy certificates, consulting in the free energy market, and support services for small generators and traders. The company’s operations emphasize service quality, grid modernization, automation, and loss reduction in its distribution network. COPEL’s latest major changes include strategic divestments in non-core assets, such as the sale of Compagas and UEGA concessions to sharpen its focus on renewable energy and core electricity business. It completed the acquisition of Neoenergia’s stake in the Baixo Iguaçu Hydroelectric Plant and consolidated ownership of key assets like the Mata de Santa Genebra transmission company and the Mauá Hydroelectric Plant, optimizing operational synergies. In 2024, COPEL invested R$ 2.2 billion in modernizing, expanding, and automating its distribution network to improve efficiency and service quality. The company launched its first share buyback program effective until 2026 as part of capital allocation optimization. COPEL’s portfolio expansion also includes renewable energy growth aligned with sustainability goals. Founded in 1954 and headquartered in Curitiba, Brazil, COPEL is one of the largest electric power companies in Brazil, operating in the generation, transmission, distribution, and commercialization of electric energy. The company serves regulated and free energy markets primarily in Paraná through subsidiaries such as Copel Geração e Transmissão S.A. It operates with a strategic focus on decarbonization, innovation, and operational excellence, leveraging a robust asset base that includes hydroelectric, wind, and other renewable generation facilities. Its customer base spans multiple sectors including agribusiness, commerce, industry, public sector, and energy trading. Recent initiatives reflect COPEL’s commitment to sustainable growth and shareholder value creation through focused investments and portfolio management.