Stock CSAN3 COSAN S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cosan S.A.

Equities

CSAN3

BRCSANACNOR6

Consumer Goods Conglomerates

Market Closed - Sao Paulo
Other stock markets
 21:07:34 26/04/2024 BST 		5-day change 1st Jan Change
14.76 BRL +1.37% Intraday chart for Cosan S.A. +2.36% -23.76%
03-29 Cosan S.A. Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI
03-28 Transcript : Cosan S.A., Q4 2023 Earnings Call, Mar 28, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 26,991 28,964 40,516 32,014 36,155 27,565 - -
Enterprise Value (EV) 1 40,198 39,818 70,813 32,014 36,155 83,876 83,196 81,579
P/E ratio 11.3 x 34.6 x 6.52 x 27.3 x 33.2 x 9.99 x 8.38 x 10.1 x
Yield - 1.37% 3.69% - - 5.71% 6.36% -
Capitalization / Revenue 0.37 x 0.42 x 0.36 x 0.2 x - 0.17 x 0.16 x 0.16 x
EV / Revenue 0.55 x 0.58 x 0.63 x 0.2 x - 0.52 x 0.5 x 0.48 x
EV / EBITDA 7.14 x 6.74 x 5.97 x 2.03 x - 4.51 x 3.89 x -
EV / FCF 20.2 x 36.5 x 61.3 x - - 52.1 x -92.1 x -
FCF Yield 4.95% 2.74% 1.63% - - 1.92% -1.09% -
Price to Book 2.58 x 2.67 x 2.71 x - - 0.94 x 0.87 x 1.03 x
Nbr of stocks (in thousands) 1,551,856 1,529,844 1,867,975 1,869,987 1,867,500 1,867,556 - -
Reference price 2 17.39 18.93 21.69 17.12 19.36 14.76 14.76 14.76
Announcement Date 15/02/20 11/02/21 18/02/22 28/02/23 26/04/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 72,980 68,631 113,096 162,253 - 161,768 167,430 170,682
EBITDA 1 5,627 5,908 11,862 15,762 - 18,616 21,387 -
EBIT 1 5,056 2,756 9,640 12,748 - 13,009 14,318 14,470
Operating Margin 6.93% 4.02% 8.52% 7.86% - 8.04% 8.55% 8.48%
Earnings before Tax (EBT) 1 3,201 1,167 5,900 2,702 5,114 5,546 7,648 8,742
Net income 1 2,425 851.9 6,312 1,176 1,094 4,666 5,094 -
Net margin 3.32% 1.24% 5.58% 0.72% - 2.88% 3.04% -
EPS 2 1.533 0.5472 3.326 0.6264 0.5835 1.478 1.762 1.460
Free Cash Flow 1 1,988 1,090 1,155 - - 1,610 -903 -
FCF margin 2.72% 1.59% 1.02% - - 1% -0.54% -
FCF Conversion (EBITDA) 35.34% 18.45% 9.74% - - 8.65% - -
FCF Conversion (Net income) 81.98% 127.99% 18.3% - - 34.52% - -
Dividend per Share 2 - 0.2600 0.8000 - - 0.8431 0.9382 -
Announcement Date 15/02/20 11/02/21 18/02/22 28/02/23 26/04/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 31,017 34,353 34,720 42,777 43,746 41,011 37,160 34,499 39,529 - 34,615 33,882 38,398 - -
EBITDA 3,441 2,762 2,700 4,145 4,105 4,812 5,766 4,424 5,652 - - - - - -
EBIT 1 2,804 2,105 1,945 3,416 1,986 3,960 4,221 2,675 3,537 - 3,242 2,394 4,106 - -
Operating Margin 9.04% 6.13% 5.6% 7.99% 4.54% 9.66% 11.36% 7.75% 8.95% - 9.37% 7.06% 10.69% - -
Earnings before Tax (EBT) - 334 624.9 - - 2,137 385.5 - - - - - - - -
Net income 3,265 1,277 510.2 -125.3 -201.9 993 -904.1 -1,043 678.8 2,362 - - - - -
Net margin 10.53% 3.72% 1.47% -0.29% -0.46% 2.42% -2.43% -3.02% 1.72% - - - - - -
EPS 2 1.746 0.6760 0.2721 -0.0673 -0.1080 0.5294 -0.4844 -0.5617 0.3633 1.263 -0.0500 -0.0850 0.3800 0.3200 0.3500
Dividend per Share 2 - 0.4300 - - - - - - - - 0.1778 0.1778 0.1778 0.1778 -
Announcement Date 13/11/21 18/02/22 13/05/22 12/08/22 11/11/22 28/02/23 16/05/23 14/08/23 13/11/23 26/04/24 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 13,207 10,854 30,297 - - 56,311 55,631 54,014
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.347 x 1.837 x 2.554 x - - 3.025 x 2.601 x -
Free Cash Flow 1 1,988 1,090 1,155 - - 1,611 -903 -
ROE (net income / shareholders' equity) 23.7% 7.65% 21.4% - - 7.76% 10.2% 10.7%
ROA (Net income/ Total Assets) 7.87% 2.37% 4.1% - - 1.92% 2.03% -
Assets 1 30,826 35,929 153,954 - - 243,147 250,566 -
Book Value Per Share 2 6.750 7.090 8.010 - - 15.70 16.90 14.30
Cash Flow per Share 2 1.780 1.380 2.840 10.70 - 4.850 5.690 -
Capex 1 820 1,053 4,067 - - 11,729 12,809 -
Capex / Sales 1.12% 1.53% 3.6% - - 7.25% 7.65% -
Announcement Date 15/02/20 11/02/21 18/02/22 28/02/23 26/04/24 - - -
1BRL in Million2BRL
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Cosan S.A.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
14.76 BRL
Average target price
23.97 BRL
Spread / Average Target
+62.38%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Consumer Goods Conglomerates

1st Jan change Capi.
COSAN S.A. Stock Cosan S.A.
-23.76% 5.38B
BERKSHIRE HATHAWAY INC. Stock Berkshire Hathaway Inc.
+11.85% 869B
INTERNATIONAL HOLDING COMPANY Stock International Holding Company
0.00% 239B
HONEYWELL INTERNATIONAL INC. Stock Honeywell International Inc.
-7.75% 126B
HITACHI, LTD. Stock Hitachi, Ltd.
+32.50% 79.32B
ILLINOIS TOOL WORKS INC. Stock Illinois Tool Works Inc.
-5.21% 74.17B
3M COMPANY Stock 3M Company
-16.00% 50.82B
ALPHA DHABI HOLDING Stock Alpha Dhabi Holding
-24.57% 38.6B
MITSUBISHI ELECTRIC CORPORATION Stock Mitsubishi Electric Corporation
+19.71% 31.74B
DANUBE AG Stock Danube AG
+14.46% 29.82B
Consumer Goods Conglomerates
  1. Stock Market
  2. Equities
  3. CSAN3 Stock
  4. Financials Cosan S.A.