Market Closed -
Sao Paulo
19:59:45 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
322.6
BRL
|
+2.41%
|
|
-.--%
|
+1.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
57,734
|
64,532
|
77,466
|
67,673
|
78,814
|
71,905
|
-
|
-
|
Enterprise Value (EV)
1 |
63,511
|
70,090
|
83,626
|
74,728
|
85,913
|
79,119
|
78,975
|
78,512
|
P/E ratio
|
23.2
x
|
30.8
x
|
29
x
|
22.5
x
|
26.9
x
|
23.2
x
|
22.1
x
|
20.4
x
|
Yield
|
2.3%
|
2.17%
|
1.91%
|
2.3%
|
2.07%
|
2.36%
|
2.46%
|
2.58%
|
Capitalization / Revenue
|
4.09
x
|
5.13
x
|
5.36
x
|
4.25
x
|
4.89
x
|
4.39
x
|
4.24
x
|
4.06
x
|
EV / Revenue
|
4.5
x
|
5.57
x
|
5.79
x
|
4.69
x
|
5.33
x
|
4.83
x
|
4.65
x
|
4.44
x
|
EV / EBITDA
|
16.6
x
|
21.2
x
|
21.5
x
|
17.8
x
|
-
|
16.9
x
|
16.2
x
|
15.2
x
|
EV / FCF
|
23.8
x
|
27.3
x
|
37
x
|
38.6
x
|
27.9
x
|
25.1
x
|
24.3
x
|
21.8
x
|
FCF Yield
|
4.2%
|
3.67%
|
2.7%
|
2.59%
|
3.59%
|
3.99%
|
4.12%
|
4.59%
|
Price to Book
|
19.2
x
|
20.3
x
|
21.3
x
|
22.1
x
|
26.3
x
|
24.3
x
|
23.3
x
|
19.3
x
|
Nbr of stocks (in thousands)
|
321,406
|
316,520
|
313,881
|
307,186
|
300,886
|
298,400
|
-
|
-
|
Reference price
2 |
179.6
|
203.9
|
246.8
|
220.3
|
261.9
|
241.0
|
241.0
|
241.0
|
Announcement Date
|
31/01/20
|
05/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,109
|
12,574
|
14,455
|
15,932
|
16,107
|
16,392
|
16,978
|
17,698
|
EBITDA
1 |
3,828
|
3,309
|
3,887
|
4,200
|
-
|
4,680
|
4,873
|
5,161
|
EBIT
1 |
3,402
|
2,882
|
3,477
|
3,790
|
4,040
|
4,292
|
4,454
|
4,723
|
Operating Margin
|
24.11%
|
22.92%
|
24.05%
|
23.79%
|
25.08%
|
26.19%
|
26.24%
|
26.69%
|
Earnings before Tax (EBT)
1 |
3,288
|
2,704
|
3,326
|
3,842
|
3,823
|
4,084
|
4,211
|
4,478
|
Net income
1 |
2,521
|
2,109
|
2,694
|
3,034
|
2,957
|
3,084
|
3,197
|
3,418
|
Net margin
|
17.87%
|
16.77%
|
18.64%
|
19.04%
|
18.36%
|
18.81%
|
18.83%
|
19.31%
|
EPS
2 |
7.740
|
6.630
|
8.510
|
9.770
|
9.740
|
10.38
|
10.90
|
11.80
|
Free Cash Flow
1 |
2,669
|
2,571
|
2,261
|
1,936
|
3,084
|
3,153
|
3,252
|
3,605
|
FCF margin
|
18.92%
|
20.45%
|
15.64%
|
12.15%
|
19.15%
|
19.24%
|
19.16%
|
20.37%
|
FCF Conversion (EBITDA)
|
69.72%
|
77.7%
|
58.17%
|
46.1%
|
-
|
67.38%
|
66.74%
|
69.85%
|
FCF Conversion (Net income)
|
105.87%
|
121.91%
|
83.93%
|
63.81%
|
104.29%
|
102.25%
|
101.72%
|
105.49%
|
Dividend per Share
2 |
4.140
|
4.420
|
4.720
|
5.060
|
5.420
|
5.684
|
5.927
|
6.209
|
Announcement Date
|
31/01/20
|
05/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
3,679
|
3,939
|
4,011
|
4,011
|
3,971
|
4,019
|
4,074
|
4,031
|
3,983
|
3,973
|
4,099
|
4,136
|
4,151
|
4,090
|
4,223
|
EBITDA
1 |
938
|
1,001
|
1,029
|
1,085
|
1,085
|
1,071
|
1,110
|
1,167
|
-
|
1,224
|
1,143
|
1,182
|
1,188
|
1,151
|
1,199
|
EBIT
1 |
834
|
895
|
926
|
983
|
986
|
972
|
1,010
|
1,070
|
988
|
1,127
|
1,045
|
1,081
|
1,080
|
1,053
|
1,096
|
Operating Margin
|
22.67%
|
22.72%
|
23.09%
|
24.51%
|
24.83%
|
24.19%
|
24.79%
|
26.54%
|
24.81%
|
28.37%
|
25.5%
|
26.13%
|
26.03%
|
25.74%
|
25.95%
|
Earnings before Tax (EBT)
1 |
792
|
861
|
903
|
957
|
1,121
|
922
|
961
|
1,013
|
927
|
1,072
|
991.8
|
1,020
|
1,016
|
988.5
|
1,033
|
Net income
1 |
609
|
662
|
738
|
727
|
907
|
714
|
754
|
772
|
717
|
819
|
746
|
768.6
|
767.1
|
751.6
|
786.4
|
Net margin
|
16.55%
|
16.81%
|
18.4%
|
18.13%
|
22.84%
|
17.77%
|
18.51%
|
19.15%
|
18%
|
20.61%
|
18.2%
|
18.58%
|
18.48%
|
18.38%
|
18.62%
|
EPS
2 |
1.930
|
2.110
|
2.370
|
2.350
|
2.950
|
2.330
|
2.480
|
2.550
|
2.380
|
2.730
|
2.496
|
2.587
|
2.588
|
2.572
|
2.691
|
Dividend per Share
2 |
1.220
|
1.220
|
1.220
|
1.220
|
1.310
|
1.310
|
1.310
|
1.400
|
1.400
|
1.400
|
1.400
|
1.422
|
1.450
|
1.487
|
1.496
|
Announcement Date
|
03/02/22
|
03/05/22
|
02/08/22
|
25/10/22
|
02/02/23
|
02/05/23
|
01/08/23
|
24/10/23
|
01/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,777
|
5,558
|
6,160
|
7,055
|
7,099
|
7,214
|
7,069
|
6,606
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.509
x
|
1.68
x
|
1.585
x
|
1.68
x
|
-
|
1.541
x
|
1.451
x
|
1.28
x
|
Free Cash Flow
1 |
2,669
|
2,571
|
2,261
|
1,936
|
3,084
|
3,153
|
3,252
|
3,605
|
ROE (net income / shareholders' equity)
|
80.3%
|
68%
|
79.2%
|
84.9%
|
97%
|
103%
|
108%
|
105%
|
ROA (Net income/ Total Assets)
|
16.8%
|
13.7%
|
17%
|
18.1%
|
19.1%
|
19.6%
|
20.7%
|
21.9%
|
Assets
1 |
14,969
|
15,340
|
15,845
|
16,772
|
15,470
|
15,724
|
15,473
|
15,595
|
Book Value Per Share
2 |
9.340
|
10.00
|
11.60
|
9.970
|
9.950
|
9.930
|
10.30
|
12.50
|
Cash Flow per Share
2 |
9.250
|
8.820
|
8.080
|
7.560
|
11.70
|
12.60
|
12.40
|
13.50
|
Capex
1 |
326
|
236
|
296
|
412
|
455
|
337
|
340
|
369
|
Capex / Sales
|
2.31%
|
1.88%
|
2.05%
|
2.59%
|
2.82%
|
2.06%
|
2%
|
2.09%
|
Announcement Date
|
31/01/20
|
05/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Average target price
253.2
USD Spread / Average Target +5.08% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.26% | 888B | | +3.63% | 247B | | +25.85% | 176B | | -0.60% | 136B | | +60.77% | 96.78B | | -10.15% | 54.35B | | +32.82% | 35.33B | | -41.49% | 29.95B | | +68.24% | 29.93B |
Consumer Goods Conglomerates
|