Real-time Estimate
Cboe BZX
19:15:21 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
5.89
USD
|
+0.17%
|
|
+0.25%
|
-15.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
336,390
|
290,441
|
195,666
|
229,601
|
307,568
|
295,476
|
-
|
-
|
Enterprise Value (EV)
1 |
336,390
|
290,441
|
195,666
|
229,601
|
307,568
|
295,476
|
295,476
|
295,476
|
P/E ratio
|
13.4
x
|
16.4
x
|
7.7
x
|
8.31
x
|
10.1
x
|
7.99
x
|
7.32
x
|
6.77
x
|
Yield
|
5.42%
|
1.46%
|
3.04%
|
3.4%
|
6.45%
|
7.47%
|
7.62%
|
8.86%
|
Capitalization / Revenue
|
2.87
x
|
2.53
x
|
1.58
x
|
1.61
x
|
1.96
x
|
1.79
x
|
1.67
x
|
1.56
x
|
EV / Revenue
|
2.87
x
|
2.53
x
|
1.58
x
|
1.61
x
|
1.96
x
|
1.79
x
|
1.67
x
|
1.56
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.74
x
|
2.26
x
|
1.42
x
|
1.46
x
|
1.75
x
|
1.7
x
|
1.38
x
|
1.44
x
|
Nbr of stocks (in thousands)
|
9,744,709
|
9,762,457
|
9,779,887
|
9,800,867
|
9,802,880
|
9,802,082
|
-
|
-
|
Reference price
2 |
37.10
|
31.63
|
20.95
|
25.00
|
33.97
|
32.38
|
32.38
|
32.38
|
Announcement Date
|
10/02/20
|
01/02/21
|
10/02/22
|
07/02/23
|
05/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
117,079
|
114,785
|
123,979
|
142,721
|
156,800
|
165,381
|
176,743
|
189,582
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
60,706
|
56,428
|
65,087
|
77,804
|
98,700
|
66,612
|
79,897
|
92,268
|
Operating Margin
|
51.85%
|
49.16%
|
52.5%
|
54.51%
|
62.95%
|
40.28%
|
45.2%
|
48.67%
|
Earnings before Tax (EBT)
1 |
31,243
|
5,230
|
42,231
|
37,533
|
41,324
|
59,073
|
65,770
|
71,712
|
Net income
1 |
26,583
|
18,896
|
26,760
|
29,702
|
33,368
|
40,708
|
45,001
|
49,982
|
Net margin
|
22.71%
|
16.46%
|
21.58%
|
20.81%
|
21.28%
|
24.61%
|
25.46%
|
26.36%
|
EPS
2 |
2.770
|
1.930
|
2.720
|
3.010
|
3.380
|
4.050
|
4.426
|
4.785
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.011
|
0.4614
|
0.6372
|
0.8500
|
2.191
|
2.419
|
2.468
|
2.868
|
Announcement Date
|
10/02/20
|
01/02/21
|
10/02/22
|
07/02/23
|
05/02/24
|
-
|
-
|
-
|
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 |
33,104
|
34,963
|
35,249
|
36,567
|
37,869
|
36,051
|
40,122
|
40,402
|
36,900
|
40,400
|
40,848
|
41,768
|
43,160
|
42,631
|
43,704
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
14,964
|
11,812
|
12,024
|
20,584
|
-
|
24,549
|
-
|
26,772
|
26,000
|
14,806
|
15,108
|
16,009
|
15,999
|
-
|
Operating Margin
|
-
|
42.8%
|
33.51%
|
32.88%
|
54.36%
|
-
|
61.19%
|
-
|
72.55%
|
64.36%
|
36.25%
|
36.17%
|
37.09%
|
37.53%
|
-
|
Earnings before Tax (EBT)
1 |
10,272
|
9,133
|
10,157
|
9,827
|
8,416
|
8,237
|
10,907
|
10,473
|
11,707
|
12,207
|
14,422
|
15,039
|
15,693
|
-
|
-
|
Net income
1 |
6,596
|
6,651
|
7,456
|
8,092
|
7,503
|
7,355
|
8,619
|
8,358
|
9,036
|
9,811
|
9,929
|
10,284
|
10,629
|
10,995
|
-
|
Net margin
|
19.93%
|
19.02%
|
21.15%
|
22.13%
|
19.81%
|
20.4%
|
21.48%
|
20.69%
|
24.49%
|
24.28%
|
24.31%
|
24.62%
|
24.63%
|
25.79%
|
-
|
EPS
2 |
0.6700
|
0.6800
|
0.7600
|
0.8200
|
0.7600
|
0.7500
|
0.8700
|
0.8500
|
0.9100
|
1.000
|
1.004
|
1.042
|
1.077
|
1.100
|
-
|
Dividend per Share
2 |
0.2815
|
0.0500
|
0.3100
|
0.1959
|
0.3060
|
0.2700
|
0.2700
|
0.2720
|
1.610
|
0.2500
|
0.3057
|
0.3212
|
2.240
|
0.7697
|
0.7866
|
Announcement Date
|
10/02/22
|
09/05/22
|
08/08/22
|
10/11/22
|
07/02/23
|
08/05/23
|
07/08/23
|
06/11/23
|
05/02/24
|
06/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
23.7%
|
14.5%
|
18.2%
|
19.2%
|
19.9%
|
21.7%
|
21.6%
|
21.4%
|
ROA (Net income/ Total Assets)
|
1.7%
|
1%
|
1.31%
|
1.4%
|
1.46%
|
1.36%
|
1.46%
|
1.47%
|
Assets
1 |
1,563,706
|
1,889,600
|
2,035,136
|
2,118,545
|
2,285,479
|
3,003,747
|
3,082,238
|
3,393,232
|
Book Value Per Share
2 |
13.50
|
14.00
|
14.80
|
17.10
|
19.40
|
19.00
|
23.50
|
22.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/20
|
01/02/21
|
10/02/22
|
07/02/23
|
05/02/24
|
-
|
-
|
-
|
Last Close Price
32.38
BRL Average target price
38.93
BRL Spread / Average Target +20.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.99% | 567B | | +16.05% | 305B | | +19.63% | 260B | | +23.01% | 188B | | +27.52% | 173B | | +8.47% | 159B | | -0.77% | 155B | | +8.36% | 149B | | +12.88% | 141B |
Other Banks
|