Plano & Plano Desenvolvimento Imobiliário S.A
Plano & Plano Desenvolvimento Imobiliário S.A., through its subsidiaries develops, constructs, and sells real estate projects in the São Paulo Metropolitan Region. The company was founded in 1997 and is based in São Paulo, Brazil.
Plano & Plano Desenvolvimento Imobiliário S.A (PLPL3) - Net Assets
Latest net assets as of September 2025: R$989.58 Million BRL
Based on the latest financial reports, Plano & Plano Desenvolvimento Imobiliário S.A (PLPL3) has net assets worth R$989.58 Million BRL as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (R$3.83 Billion) and total liabilities (R$2.84 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | R$989.58 Million |
| % of Total Assets | 25.85% |
| Annual Growth Rate | N/A |
| 5-Year Change | 297.86% |
| 10-Year Change | N/A |
| Growth Volatility | 36.64 |
Plano & Plano Desenvolvimento Imobiliário S.A - Net Assets Trend (2016–2024)
This chart illustrates how Plano & Plano Desenvolvimento Imobiliário S.A's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Plano & Plano Desenvolvimento Imobiliário S.A (2016–2024)
The table below shows the annual net assets of Plano & Plano Desenvolvimento Imobiliário S.A from 2016 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | R$915.65 Million | +41.72% |
| 2023-12-31 | R$646.11 Million | +57.50% |
| 2022-12-31 | R$410.24 Million | +29.32% |
| 2021-12-31 | R$317.22 Million | +37.84% |
| 2020-12-31 | R$230.14 Million | +139.99% |
| 2019-12-31 | R$95.90 Million | +39.26% |
| 2018-12-31 | R$68.86 Million | +88.71% |
| 2017-12-31 | R$36.49 Million | +1633.84% |
| 2016-12-31 | R$-2.38 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Plano & Plano Desenvolvimento Imobiliário S.A's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 68830200000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | R$688.30 Million | 81.24% |
| Common Stock | R$175.23 Million | 20.68% |
| Total Equity | R$847.24 Million | 100.00% |
Plano & Plano Desenvolvimento Imobiliário S.A Competitors by Market Cap
The table below lists competitors of Plano & Plano Desenvolvimento Imobiliário S.A ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
ZALARIS ASA A NK -10
F:81Y
|
$133.32 Million |
|
Sterling Bancorp Inc
NASDAQ:SBT
|
$133.34 Million |
|
LIVECHAT SOFTW.AB ZY-02
F:886
|
$133.39 Million |
|
Kec Corporation
KO:092220
|
$133.40 Million |
|
Nissan Shatai Co. Ltd
PINK:NSNHF
|
$133.29 Million |
|
VinFast Auto Ltd.
F:0TL
|
$133.24 Million |
|
China Aluminum International Engineering Corporation Limited
F:4AI
|
$133.20 Million |
|
Shin Ruenn Development Co Ltd
TWO:6186
|
$133.13 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Plano & Plano Desenvolvimento Imobiliário S.A's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 617,147,000 to 847,235,000, a change of 230,088,000 (37.3%).
- Net income of 343,824,000 contributed positively to equity growth.
- Dividend payments of 118,484,000 reduced retained earnings.
- Share repurchases of 4,270,000 reduced equity.
- New share issuances of 4,270,000 increased equity.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | R$343.82 Million | +40.58% |
| Dividends Paid | R$118.48 Million | -13.98% |
| Share Repurchases | R$4.27 Million | -0.5% |
| Share Issuances | R$4.27 Million | +0.5% |
| Other Changes | R$4.75 Million | +0.56% |
| Total Change | R$- | 37.28% |
Book Value vs Market Value Analysis
This analysis compares Plano & Plano Desenvolvimento Imobiliário S.A's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 3.37x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 80.33x to 3.37x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | R$0.18 | R$14.35 | x |
| 2018-12-31 | R$0.34 | R$14.35 | x |
| 2019-12-31 | R$0.47 | R$14.35 | x |
| 2020-12-31 | R$1.13 | R$14.35 | x |
| 2021-12-31 | R$1.57 | R$14.35 | x |
| 2022-12-31 | R$2.07 | R$14.35 | x |
| 2023-12-31 | R$3.11 | R$14.35 | x |
| 2024-12-31 | R$4.26 | R$14.35 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Plano & Plano Desenvolvimento Imobiliário S.A utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 40.58%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 13.28%
- • Asset Turnover: 1.00x
- • Equity Multiplier: 3.05x
- Recent ROE (40.58%) is below the historical average (61.82%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2017 | 106.52% | 12.36% | 1.01x | 8.50x | R$35.22 Million |
| 2018 | 64.75% | 10.10% | 0.89x | 7.21x | R$37.70 Million |
| 2019 | 106.60% | 14.23% | 1.04x | 7.23x | R$92.63 Million |
| 2020 | 57.44% | 14.67% | 0.94x | 4.18x | R$109.19 Million |
| 2021 | 42.58% | 10.63% | 1.00x | 4.00x | R$103.36 Million |
| 2022 | 32.59% | 8.96% | 0.92x | 3.95x | R$92.66 Million |
| 2023 | 43.52% | 12.96% | 1.02x | 3.30x | R$206.84 Million |
| 2024 | 40.58% | 13.28% | 1.00x | 3.05x | R$259.10 Million |
Industry Comparison
This section compares Plano & Plano Desenvolvimento Imobiliário S.A's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $1,584,251,200
- Average return on equity (ROE) among peers: 8.93%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Plano & Plano Desenvolvimento Imobiliário S.A (PLPL3) | R$989.58 Million | 106.52% | 2.87x | $133.29 Million |
| Alphaville S.A (AVLL3) | $-771.73 Million | 0.00% | 0.00x | $14.14 Million |
| Cury Construtora e Incorporadora S.A (CURY3) | $315.15 Million | 28.87% | 2.51x | $900.19 Million |
| Direcional Engenharia S.A. (DIRR3) | $319.76 Million | 20.15% | 0.81x | $731.83 Million |
| Even Construtora e Incorporadora S.A (EVEN3) | $1.81 Billion | -8.89% | 1.68x | $184.49 Million |
| EZTEC Empreendimentos e Participações S.A (EZTC3) | $1.41 Billion | 23.41% | 0.22x | $237.39 Million |
| Fica Empreendimentos Imobiliarios S.A (FIEI3) | $80.08 Million | -15.81% | 0.17x | $1.33 Million |
| JHSF Participações S.A. (JHSF3) | $2.66 Billion | 4.07% | 1.46x | $413.50 Million |
| MRV Engenharia e Participações S.A (MRVE3) | $3.05 Billion | 20.78% | 1.22x | $395.75 Million |
| Mitre Realty Empreendimentos e Participações S.A (MTRE3) | $1.00 Billion | 3.47% | 1.05x | $38.43 Million |
| PDG Realty S.A. Empreendimentos e Participações (PDGR3) | $5.96 Billion | 13.24% | 1.58x | $410.71K |