Projected Income Statement: Lojas Renner S.A.

Forecast Balance Sheet: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 181 1,812 -1,177 -1,826 -1,500 1,311 1,605 1,963
Change - 901.1% -164.96% -55.14% 17.85% 187.4% 22.43% 22.31%
Announcement Date 17/03/22 16/02/23 14/03/24 20/02/25 03/03/26 - - -
1BRL in Million
Estimates

Cash Flow Forecast: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 934 1,105 892.9 679.2 858.4 1,060 1,177 1,288
Change - 18.34% -19.21% -23.93% 26.38% 23.44% 11.12% 9.37%
Free Cash Flow (FCF) 1 281.6 431 1,770 1,808 1,438 1,433 1,400 1,587
Change - 53.02% 310.82% 2.11% -20.45% -0.34% -2.33% 13.33%
Announcement Date 17/03/22 16/02/23 14/03/24 20/02/25 03/03/26 - - -
1BRL in Million
Estimates

Forecast Financial Ratios: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 16.3% 18.09% 15.41% 18.35% 20.13% 18.38% 19.76% 19.98%
EBIT Margin (%) 7.7% 10.6% 6.51% 8.72% 11.35% 11.61% 12.15% 12.66%
EBT Margin (%) 6.05% 10.43% 6.16% 9.15% 10.83% 11.02% 11.36% 11.84%
Net margin (%) 5.99% 9.73% 7.15% 8.29% 9.48% 9.28% 9.36% 9.57%
FCF margin (%) 2.66% 3.25% 12.97% 12.52% 9.09% 8.69% 7.64% 7.94%
FCF / Net Income (%) 44.48% 33.36% 181.35% 151.07% 95.88% 93.55% 81.64% 83%

Profitability

        
ROA 3.51% 6.07% 4.69% 5.86% 7.29% 7.8% 7.82% 7.89%
ROE 8.27% 12.99% 9.7% 11.5% 13.73% 14.37% 15.06% 15.64%

Financial Health

        
Leverage (Debt/EBITDA) 0.1x 0.75x - - - 0.43x 0.44x 0.49x
Debt / Free cash flow 0.64x 4.2x - - - 0.91x 1.15x 1.24x

Capital Intensity

        
CAPEX / Current Assets (%) 8.83% 8.33% 6.54% 4.7% 5.42% 6.42% 6.43% 6.45%
CAPEX / EBITDA (%) 54.2% 46.03% 42.45% 25.63% 26.93% 34.94% 32.51% 32.27%
CAPEX / FCF (%) 331.62% 256.46% 50.43% 37.57% 59.69% 73.93% 84.1% 81.16%

Items per share

        
Cash flow per share 1 1.157 1.431 2.521 2.356 2.759 1.873 1.82 2.856
Change - 23.66% 76.23% -6.55% 17.12% -32.11% -2.85% 56.9%
Dividend per Share 1 0.3896 - 0.6488 0.6456 0.8383 1.076 0.9827 1.177
Change - - - -0.5% 29.85% 28.37% -8.68% 19.79%
Book Value Per Share 1 9.016 - 9.558 10.24 10.39 10.98 11.85 12.61
Change - - - 7.17% 1.39% 5.72% 7.9% 6.49%
EPS 1 0.6026 1.203 0.9241 1.138 1.442 1.588 1.717 1.898
Change - 99.62% -23.17% 23.17% 26.71% 10.12% 8.11% 10.56%
Nbr of stocks (in thousands) 1,084,183 1,067,423 1,051,161 1,051,732 957,030 961,283 961,283 961,283
Announcement Date 17/03/22 16/02/23 14/03/24 20/02/25 03/03/26 - - -
1BRL
Estimates
2026 *2027 *
P/E 7.06x 6.53x
PBR 1.02x 0.95x
EV / Sales 0.73x 0.68x
Yield 9.6% 8.77%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
11.21BRL
Average target price
18.19BRL
Spread / Average Target
+62.29%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. LREN3 Stock
  4. LREN3 Stock
  5. Financials Lojas Renner S.A.