Demonstrações financeiras detalhadas de Columbia Financial, Inc. (CLBK): demonstração de resultados, balanço patrimonial e fluxo de caixa. Acompanhe a evolução de margens, dívida, liquidez e rentabilidade ano a ano com até 20 anos de histórico.
Resumo da Análise
Columbia Financial, Inc. registou receitas de $507.4M no último exercício, com um CAGR de 5 anos de 9.2%. O lucro líquido atingiu $51.8M, com CAGR de 5 anos de -2.1%.
Margens dos últimos 12 meses: margem bruta 52.2%, margem operacional 11.8%, margem líquida 11.5%. O fluxo de caixa livre cresceu a CAGR de 5.7% em 5 anos.
Ao preço atual de $11.53, CLBK negocia a um P/L de 44.27 e um ROE de 4.98%. A capitalização de mercado é de $2.6B.
Demonstração de Resultados (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Receita | $187.7M | $201.1M | $246.8M | $292.1M | $326.2M | $309.0M | $340.1M | $422.4M | $453.3M | $507.4M |
| Custo da Receita | $44.2M | $50.6M | $67.8M | $92.3M | $92.2M | $27.1M | $48.4M | $193.9M | $287.9M | $252.4M |
| Lucro Bruto | $143.5M | $150.5M | $179.0M | $199.8M | $234.4M | $281.9M | $291.7M | $228.5M | $165.4M | $255.0M |
| P&D | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Despesas Gerais e Administrativas | $65.6M | $71.0M | $85.9M | $89.1M | $105.2M | $104.3M | $122.4M | $132.3M | $119.6M | $74.5M |
| Despesas Operacionais | $93.8M | $103.4M | $145.4M | $128.7M | $158.1M | $155.7M | $174.8M | $182.4M | $181.3M | $194.8M |
| Lucro Operacional | $49.8M | $47.1M | $33.7M | $71.1M | $76.3M | $126.2M | $116.9M | $46.1M | -$15.9M | $60.2M |
| EBITDA | $53.0M | $50.5M | $37.4M | $76.1M | $86.6M | $137.8M | $130.2M | $60.3M | -$1.4M | $68.9M |
| Despesas com Juros | $43.8M | $44.1M | $61.1M | $88.1M | $73.7M | $37.0M | $42.9M | $189.1M | $273.4M | $235.4M |
| Lucro Antes de Impostos | $49.8M | $47.1M | $33.7M | $71.1M | $76.3M | $126.2M | $116.9M | $46.1M | -$15.9M | $60.2M |
| Imposto | $16.8M | $16.0M | $10.9M | $16.4M | $18.7M | $34.1M | $30.7M | $10.0M | -$4.3M | $8.4M |
| Lucro Líquido | $33.0M | $31.1M | $22.7M | $54.7M | $57.6M | $92.0M | $86.2M | $36.1M | -$11.7M | $51.8M |
| LPA | $0.13 | $0.12 | $0.09 | $0.22 | $0.24 | $0.40 | $0.37 | $0.16 | $-0.05 | $0.23 |
| LPA Diluído | $0.13 | $0.12 | $0.09 | $0.22 | $0.24 | $0.40 | $0.37 | $0.16 | $-0.05 | $0.23 |
| Ações em Circulação (Diluídas) | $255.0M | $255.0M | $245.1M | $244.4M | $241.5M | $229.1M | $233.6M | $226.4M | $224.0M | $223.1M |
Balanço (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Caixa e Equivalentes | $45.7M | $65.5M | $42.2M | $75.5M | $423.0M | $71.0M | $179.2M | $423.2M | $289.2M | $340.7M |
| Investimentos de Curto Prazo | $771.8M | $710.6M | $1.03B | $1.10B | $1.32B | $1.70B | $1.33B | $1.09B | $772.6M | 0 |
| Contas a Receber | $13.2M | $15.9M | $18.9M | $22.1M | $29.5M | $28.3M | $33.9M | $39.3M | $40.4M | $41.5M |
| Estoque | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Ativos Circulantes | $830.6M | $792.0M | $1.09B | $1.20B | $1.77B | $1.80B | $1.54B | $1.56B | $1.10B | $382.2M |
| Imobilizado | $37.9M | $42.6M | $52.0M | $73.0M | $76.0M | $78.7M | $83.9M | $83.6M | $81.8M | $83.0M |
| Ágio | $5.7M | $5.7M | $5.7M | $60.8M | $80.3M | $85.3M | $110.7M | $110.7M | $110.7M | $110.7M |
| Ativos Intangíveis | $408000 | $281000 | $369000 | $7.8M | $7.1M | $6.4M | $14.4M | $12.6M | $10.3M | $9.6M |
| Ativos Totais | $5.04B | $5.77B | $6.69B | $8.19B | $8.80B | $9.22B | $10.41B | $10.65B | $10.48B | $11.02B |
| Contas a Pagar | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dívida de Curto Prazo | $177.4M | $56.0M | $159.6M | $107.8M | 0 | 0 | 0 | 0 | 0 | 0 |
| Passivos Circulantes | $4.06B | $4.40B | $4.66B | $5.87B | $6.96B | $7.73B | $8.18B | $7.85B | $8.10B | $4.97B |
| Dívida de Longo Prazo | $504.6M | $873.1M | $1.03B | $1.30B | $799.4M | $377.3M | $1.13B | $1.53B | $1.08B | $1.17B |
| Passivos Totais | $4.60B | $5.29B | $5.72B | $7.21B | $7.79B | $8.15B | $9.35B | $9.61B | $9.40B | $9.86B |
| Reservas | $491.0M | $537.5M | $560.2M | $615.5M | $673.1M | $765.1M | $857.5M | $893.6M | $882.0M | $933.7M |
| Patrimônio Líquido | $439.7M | $472.1M | $972.1M | $982.5M | $1.01B | $1.08B | $1.05B | $1.04B | $1.08B | $1.16B |
| Dívida Total | $682.0M | $929.1M | $1.19B | $1.41B | $799.4M | $377.3M | $1.13B | $1.53B | $1.08B | $1.18B |
| Dívida Líquida | -$135.5M | $153.0M | $114.1M | $233.1M | -$940.5M | -$1.40B | -$380.8M | $11.9M | $18.7M | $842.8M |
| Capital de Giro | -$3.23B | -$3.60B | -$3.56B | -$4.68B | -$5.19B | -$5.93B | -$6.64B | -$6.29B | -$6.99B | -$4.59B |
Fluxo de Caixa (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Lucro Líquido | $33.0M | $31.1M | $22.7M | $54.7M | $57.6M | $92.0M | $86.2M | $36.1M | -$11.7M | $51.8M |
| Depreciação e Amortização | $3.3M | $3.5M | $3.8M | $5.0M | $10.4M | $11.6M | $13.4M | $14.3M | $14.6M | $15.0M |
| Compensação em Ações | 0 | 0 | $2.6M | $7.3M | $12.0M | $12.9M | $12.3M | $12.1M | $10.3M | $8.2M |
| Variação Capital de Giro | $2.9M | -$3.4M | -$6.7M | -$49.7M | -$49.0M | -$18.2M | $10.4M | -$36.2M | -$20.9M | -$22.6M |
| Fluxo de Caixa Operacional | $59.0M | $36.0M | $56.6M | $21.8M | $49.0M | $98.7M | $142.2M | $40.7M | $33.3M | $68.4M |
| CapEx | -$3.7M | -$6.5M | -$13.3M | -$19.3M | -$4.6M | -$5.5M | -$7.2M | -$7.6M | -$7.4M | -$9.8M |
| Aquisições | 0 | 0 | 0 | 0 | $155.2M | $20.4M | $140.8M | 0 | 0 | -$1.4M |
| Recompra de Ações | 0 | 0 | 0 | -$56.0M | -$108.4M | -$108.1M | -$98.6M | -$81.1M | -$6.7M | -$13.8M |
| Dividendos Pagos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Fluxo de Caixa Livre | $55.3M | $29.5M | $43.3M | $2.5M | $44.4M | $93.2M | $135.0M | $33.1M | $25.9M | $58.6M |
Crescimento e Margens (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Crescimento Receita (anual) | +7.1% | +22.7% | +18.4% | +11.7% | -5.3% | +10.1% | +24.2% | +7.3% | +11.9% | |
| Crescimento Lucro Líquido (anual) | -5.7% | -26.8% | +140.7% | +5.3% | +59.8% | -6.4% | -58.1% | -132.3% | +544.2% | |
| Crescimento LPA (anual) | -3.6% | -25.9% | +145.0% | +6.1% | +69.2% | -6.8% | -57.3% | -131.4% | +563.6% | |
| Variação de Ações (anual) | +0.0% | -3.9% | -0.3% | -1.2% | -5.1% | +2.0% | -3.1% | -1.0% | -0.4% | |
| Crescimento FCF (anual) | -46.7% | +46.8% | -94.3% | +1691.1% | +109.8% | +44.8% | -75.5% | -21.8% | +126.3% | |
| Margem Bruta | 76.5% | 74.9% | 72.5% | 68.4% | 71.9% | 91.2% | 85.8% | 54.1% | 36.5% | 50.3% |
| Margem Operacional | 26.5% | 23.4% | 13.6% | 24.3% | 23.4% | 40.8% | 34.4% | 10.9% | -3.5% | 11.9% |
| Margem EBITDA | 28.3% | 25.1% | 15.2% | 26.0% | 26.6% | 44.6% | 38.3% | 14.3% | -0.3% | 13.6% |
| Margem Líquida | 17.6% | 15.5% | 9.2% | 18.7% | 17.7% | 29.8% | 25.3% | 8.5% | -2.6% | 10.2% |
| Margem FCF | 29.5% | 14.7% | 17.6% | 0.8% | 13.6% | 30.2% | 39.7% | 7.8% | 5.7% | 11.5% |
| Taxa Efetiva de Imposto | 33.8% | 34.0% | 32.5% | 23.0% | 24.5% | 27.1% | 26.3% | 21.6% | 26.8% | 13.9% |
Dados por Ação (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF por Ação | $0.22 | $0.12 | $0.18 | $0.01 | $0.18 | $0.41 | $0.58 | $0.15 | $0.12 | $0.26 |
| Dividendo por Ação | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Ações em Circulação (Básicas) | $255.0M | $255.0M | $245.1M | $244.4M | $241.5M | $229.1M | $232.3M | $225.8M | $223.7M | $223.1M |
O que olhar em empresas de Financial Services
- Efficiency Ratio (≤55%) — Despesas operacionais / receita. Bancos top abaixo de 55%.
- ROA (≥1%) — Quanto ganham por cada euro de ativos. ROE engana em bancos pela alavancagem.
- ROTCE (≥12%) — Rentabilidade sobre Capital Tangível. Exclui goodwill e intangíveis.
- Capital / Ativos (proxy Tier 1) (≥8%) — Proxy do rácio de capital. FMP não expõe Tier 1 regulatório direto.
- P/B (1,0-1,5x) — Métrica clássica bancária. <1x pode ser oportunidade ou distress.
- Dividend yield sustentável (≥2%, <8%) — Bancos UE pagam 5-7% sem stress. >8% é sinal de distress.
Rentabilidade
| Retorno sobre patrimônio | 4.98% |
| Retorno sobre capital investido | 0.40% |
| Retorno sobre ativos | 0.48% |
| Margem bruta | 52.18% |
| Margem operacional | 11.80% |
| Margem líquida | 11.53% |
Saúde financeira
| Dívida / Patrimônio | 1.02 |
| Liquidez corrente | 435.71 |
Índices Chave (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/L | 55.16 | 57.20 | 76.45 | 34.57 | 29.91 | 23.70 | 26.37 | 55.06 | -143.80 | 30.45 |
| P/VP | 4.07 | 3.79 | 1.75 | 1.92 | 1.69 | 2.01 | 2.17 | 1.90 | 1.49 | 1.36 |
| P/V | 9.54 | 8.90 | 6.90 | 6.44 | 5.23 | 7.03 | 6.71 | 4.68 | 3.55 | 3.10 |
| Margem Bruta | 76.5% | 74.9% | 72.5% | 68.4% | 71.9% | 91.2% | 85.8% | 54.1% | 36.5% | 50.3% |
| Margem Operacional | 26.5% | 23.4% | 13.6% | 24.3% | 23.4% | 40.8% | 34.4% | 10.9% | -3.5% | 11.9% |
| Margem Líquida | 17.6% | 15.5% | 9.2% | 18.7% | 17.7% | 29.8% | 25.3% | 8.5% | -2.6% | 10.2% |
Empresas relacionadas: BLX · CCB · CHCO · FCF · FRME · LKFN · NWBI
Explorar setor: Financial Services · Banks - Regional
Mais seções de CLBK: Resumo · Avaliação · Estatísticas · Estimativas · Técnico · Propriedade · Notícias · Eventos
Descubra mais: Radar — sinais de ações subvalorizadas · Academia de Investimento — aprenda a analisar ações