Market Closed -
Sao Paulo
14:46:55 06/05/2024 BST
|
5-day change
|
1st Jan Change
|
190.2
BRL
|
-3.46%
|
|
-.--%
|
-0.72%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,527
|
10,325
|
18,741
|
15,722
|
19,504
|
17,950
|
-
|
-
|
Enterprise Value (EV)
1 |
14,998
|
10,761
|
18,456
|
16,202
|
20,021
|
19,179
|
19,114
|
19,101
|
P/E ratio
|
20.8
x
|
-185
x
|
30
x
|
17
x
|
20.2
x
|
17.5
x
|
15.6
x
|
14.2
x
|
Yield
|
2.65%
|
3.32%
|
1.08%
|
3.58%
|
-
|
3.5%
|
3.86%
|
4.26%
|
Capitalization / Revenue
|
1.71
x
|
1.32
x
|
2.6
x
|
1.63
x
|
1.86
x
|
1.57
x
|
1.5
x
|
1.42
x
|
EV / Revenue
|
1.76
x
|
1.38
x
|
2.56
x
|
1.68
x
|
1.91
x
|
1.68
x
|
1.6
x
|
1.51
x
|
EV / EBITDA
|
12.7
x
|
13.6
x
|
17.8
x
|
10.6
x
|
12.7
x
|
10.7
x
|
9.93
x
|
9.33
x
|
EV / FCF
|
18.3
x
|
41.8
x
|
19.7
x
|
18.3
x
|
20.3
x
|
19.7
x
|
16.4
x
|
14.9
x
|
FCF Yield
|
5.45%
|
2.39%
|
5.09%
|
5.48%
|
4.93%
|
5.08%
|
6.11%
|
6.72%
|
Price to Book
|
6.19
x
|
4.18
x
|
6.64
x
|
7.33
x
|
9
x
|
8.01
x
|
7.53
x
|
6.66
x
|
Nbr of stocks (in thousands)
|
122,976
|
129,879
|
130,843
|
124,734
|
120,929
|
119,359
|
-
|
-
|
Reference price
2 |
118.1
|
79.50
|
143.2
|
126.0
|
161.3
|
150.4
|
150.4
|
150.4
|
Announcement Date
|
20/06/19
|
25/06/20
|
24/06/21
|
23/06/22
|
22/06/23
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,510
|
7,807
|
7,196
|
9,630
|
10,488
|
11,410
|
11,963
|
12,642
|
EBITDA
1 |
1,184
|
794
|
1,039
|
1,531
|
1,579
|
1,800
|
1,925
|
2,046
|
EBIT
1 |
847.1
|
438.1
|
655.3
|
1,160
|
1,191
|
1,342
|
1,446
|
1,554
|
Operating Margin
|
9.95%
|
5.61%
|
9.11%
|
12.05%
|
11.36%
|
11.76%
|
12.09%
|
12.29%
|
Earnings before Tax (EBT)
1 |
782.3
|
-161
|
576.5
|
1,094
|
1,120
|
1,187
|
1,312
|
1,416
|
Net income
1 |
713.4
|
-52.4
|
629.3
|
954.7
|
981.9
|
1,039
|
1,143
|
1,232
|
Net margin
|
8.38%
|
-0.67%
|
8.75%
|
9.91%
|
9.36%
|
9.11%
|
9.56%
|
9.74%
|
EPS
2 |
5.690
|
-0.4300
|
4.770
|
7.400
|
7.990
|
8.593
|
9.628
|
10.61
|
Free Cash Flow
1 |
817.8
|
257.5
|
938.6
|
887.7
|
987.9
|
975.1
|
1,167
|
1,283
|
FCF margin
|
9.61%
|
3.3%
|
13.04%
|
9.22%
|
9.42%
|
8.55%
|
9.76%
|
10.15%
|
FCF Conversion (EBITDA)
|
69.08%
|
32.43%
|
90.36%
|
58%
|
62.56%
|
54.18%
|
60.63%
|
62.7%
|
FCF Conversion (Net income)
|
114.63%
|
-
|
149.15%
|
92.98%
|
100.61%
|
93.83%
|
102.1%
|
104.17%
|
Dividend per Share
2 |
3.130
|
2.640
|
1.550
|
4.510
|
-
|
5.269
|
5.810
|
6.402
|
Announcement Date
|
20/06/19
|
25/06/20
|
24/06/21
|
23/06/22
|
22/06/23
|
-
|
-
|
-
|
Fiscal Period: May |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
2,272
|
2,449
|
2,603
|
2,446
|
2,486
|
2,786
|
2,769
|
2,731
|
2,727
|
2,975
|
2,975
|
2,857
|
2,853
|
3,130
|
3,114
|
EBITDA
1 |
335
|
395
|
431.2
|
339.8
|
330
|
448.2
|
473.4
|
387.5
|
403.8
|
512.1
|
508.5
|
418.1
|
425.8
|
538.1
|
538.5
|
EBIT
1 |
242.9
|
301
|
341.7
|
239.3
|
224.4
|
351.2
|
376.3
|
277.7
|
291.3
|
394.2
|
392.4
|
300.5
|
307.1
|
416.9
|
417.9
|
Operating Margin
|
10.69%
|
12.29%
|
13.13%
|
9.78%
|
9.02%
|
12.6%
|
13.59%
|
10.17%
|
10.68%
|
13.25%
|
13.19%
|
10.52%
|
10.76%
|
13.32%
|
13.42%
|
Earnings before Tax (EBT)
1 |
225.9
|
283.3
|
319.3
|
224.4
|
213.4
|
330.3
|
352.4
|
223.2
|
241.4
|
350.9
|
356.8
|
260.3
|
266.8
|
382.6
|
388
|
Net income
1 |
193.2
|
247
|
281.7
|
193
|
187.2
|
286.6
|
315.1
|
194.5
|
212.1
|
312.9
|
314.1
|
230
|
235.5
|
334.9
|
337.9
|
Net margin
|
8.5%
|
10.09%
|
10.82%
|
7.89%
|
7.53%
|
10.29%
|
11.38%
|
7.12%
|
7.78%
|
10.52%
|
10.56%
|
8.05%
|
8.25%
|
10.7%
|
10.85%
|
EPS
2 |
1.480
|
1.930
|
2.240
|
1.560
|
1.520
|
2.340
|
2.580
|
1.590
|
1.760
|
2.600
|
2.611
|
1.927
|
1.978
|
2.822
|
2.859
|
Dividend per Share
2 |
1.100
|
1.100
|
1.210
|
1.210
|
1.210
|
1.210
|
-
|
1.310
|
-
|
-
|
1.310
|
1.408
|
1.408
|
1.408
|
1.411
|
Announcement Date
|
17/12/21
|
24/03/22
|
23/06/22
|
22/09/22
|
16/12/22
|
23/03/23
|
22/06/23
|
21/09/23
|
15/12/23
|
21/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
470
|
436
|
-
|
480
|
517
|
1,228
|
1,163
|
1,151
|
Net Cash position
1 |
-
|
-
|
285
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.3974
x
|
0.5485
x
|
-
|
0.3139
x
|
0.3275
x
|
0.6825
x
|
0.6044
x
|
0.5624
x
|
Free Cash Flow
1 |
818
|
258
|
939
|
888
|
988
|
975
|
1,167
|
1,283
|
ROE (net income / shareholders' equity)
|
31.8%
|
16.5%
|
22.1%
|
38.1%
|
44.6%
|
47.3%
|
49.3%
|
50%
|
ROA (Net income/ Total Assets)
|
12.8%
|
4.91%
|
5.52%
|
9.18%
|
9.64%
|
9.59%
|
10.2%
|
10.7%
|
Assets
1 |
5,555
|
-1,067
|
11,402
|
10,396
|
10,189
|
10,832
|
11,156
|
11,476
|
Book Value Per Share
2 |
19.10
|
19.00
|
21.60
|
17.20
|
17.90
|
18.80
|
20.00
|
22.60
|
Cash Flow per Share
2 |
10.10
|
5.850
|
9.060
|
9.800
|
12.60
|
13.10
|
13.50
|
15.90
|
Capex
1 |
452
|
460
|
255
|
377
|
565
|
600
|
587
|
608
|
Capex / Sales
|
5.31%
|
5.89%
|
3.54%
|
3.91%
|
5.39%
|
5.26%
|
4.9%
|
4.81%
|
Announcement Date
|
20/06/19
|
25/06/20
|
24/06/21
|
23/06/22
|
22/06/23
|
-
|
-
|
-
|
Last Close Price
150.4
USD Average target price
176.9
USD Spread / Average Target +17.64% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.41% | 89.21B | | +2.14% | 47.32B | | +19.39% | 12.69B | | +115.03% | 10.62B | | -16.62% | 5.77B | | -13.92% | 4.14B | | -12.57% | 3.98B | | +12.99% | 3.8B | | +4.70% | 3.1B |
Other Restaurants & Bars
|