Dados B3 › Stocks › SAPR11 › Audit this number
Audit this number
ROIC · CIA. DE SANEAMENTO DO PARANÁ - SANEPAR (SAPR11) · 2025
14.17%
NOPAT / capital investido médio · profit base: operacional (NOPAT = EBIT após imposto, TOTAL do grupo)
1. Which official document it came from
| Document | Source | Filed | Version | Link |
|---|---|---|---|---|
| DFP 2025 (ref. 2025-12-31) | CVM — Demonstrações Financeiras Padronizadas (DFP) | first filed 2026-02-26 | 1 | filing at CVM ↗ · CVM annual ZIP ↗ |
2. Which account, which line
| Input | CVM account / source | Value |
|---|---|---|
| EBIT (operating result) | DRE 3.05 Resultado Antes do Resultado Financeiro e dos Tributos | R$ 2,337,506,000 audit |
| Pre-tax profit | DRE 3.07 Resultado Antes dos Tributos sobre o Lucro | R$ 2,302,655,000 audit |
| Income taxes | DRE 3.08 Imposto de Renda e Contribuição Social sobre o Lucro | R$ -223,087,000 audit |
| Effective income tax rate | parameter of the method | 0.0969 (9.69%) |
| Loans and financing (short term) | BPP 2.01.04 Empréstimos e Financiamentos | R$ 997,329,000 audit |
| Loans and financing (long term) | BPP 2.02.01 Empréstimos e Financiamentos | R$ 6,395,335,000 audit |
| Shareholders' equity (total) | BPP 2.03 Patrimônio Líquido | R$ 12,347,781,000 audit |
| Cash and equivalents | BPA 1.01.01 Caixa e Equivalentes de Caixa | R$ 5,608,131,000 audit |
| Financial investments | BPA 1.01.02 Aplicações Financeiras | R$ 0 audit |
| Loans and financing (short term) (prior year) | BPP 2.01.04 Empréstimos e Financiamentos | R$ 584,638,000 audit |
| Loans and financing (long term) (prior year) | BPP 2.02.01 Empréstimos e Financiamentos | R$ 6,046,697,000 audit |
| Shareholders' equity (total) (prior year) | BPP 2.03 Patrimônio Líquido | R$ 10,828,707,000 audit |
| Cash and equivalents (prior year) | BPA 1.01.01 Caixa e Equivalentes de Caixa | R$ 1,800,757,000 audit |
| Financial investments (prior year) | BPA 1.01.02 Aplicações Financeiras | R$ 0 audit |
3. The calculation
EBIT (operating result) × (1 − Effective income tax rate) ÷ (((Loans and financing (short term) + Loans and financing (long term) + Shareholders' equity (total) − Cash and equivalents − Financial investments) + (Loans and financing (short term) (prior year) + Loans and financing (long term) (prior year) + Shareholders' equity (total) (prior year) − Cash and equivalents (prior year) − Financial investments (prior year))) ÷ 2)
R$ 2,337,506,000 × (1 − 0.0969 (9.69%)) ÷ (((R$ 997,329,000 + R$ 6,395,335,000 + R$ 12,347,781,000 − R$ 5,608,131,000 − R$ 0) + (R$ 584,638,000 + R$ 6,046,697,000 + R$ 10,828,707,000 − R$ 1,800,757,000 − R$ 0)) ÷ 2) = 0.1417 (14.17%)
✓ matches the published figure
- alíquota = −IR e CSLL ÷ lucro antes do IR, com as travas da metodologia
Nothing missing: every input points to a line of an official document.
How to check it yourself
Baixe o documento no link da CVM (ou o ZIP anual), ache a linha pelo código da conta e refaça a conta com os valores de entrada. Valor em reais: a CVM publica quase sempre em milhares (ESCALA_MOEDA) e a conversão é o único passo nosso. Se um valor divergir, procure a reapresentação: a companhia pode ter republicado o balanço.
methodology · full chain down to the CSV line · restatements · company page · JSON: curl -H "Accept: application/json" https://dadosb3.com/auditar/SAPR11/roic/2025
Source: CVM and B3 open data. Descriptive; not investment advice.
Numbers on this page are live. Data version 2026-11-09-ancora-do-fre · page generated 2026-11-13 11:38 UTC. If this does not match /saude, you are reading a cached copy.
Sources: CVM (open data, ODbL) and B3 (COTAHIST). Not affiliated with B3 or the CVM. Not investment advice.
Numbers on this page are live. Data version 2026-11-09-ancora-do-fre · page generated 2026-11-13 11:38 UTC. If this does not match /saude, you are reading a cached copy.