|
Market Closed -
Sao Paulo
21:05:00 02/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 4.060 BRL | +0.24% |
|
+3.31% | -29.27% |
| 09-17 | Volvo Buses, Marcopolo to Launch New Coach Model for European Markets | MT |
| 09-11 | Marcopolo S.A. - Analyst/Investor Day |
Company Valuation: Marcopolo
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,678 | 2,514 | 6,142 | 7,625 | 7,301 | 5,254 | - | - |
| Change | - | -6.11% | 144.28% | 24.14% | -4.25% | -28.05% | - | - |
| Enterprise Value (EV) 1 | 3,677 | 3,711 | 7,026 | 8,783 | 8,782 | 6,664 | 6,651 | 6,227 |
| Change | - | 0.93% | 89.32% | 25% | -0.01% | -24.12% | -0.19% | -6.37% |
| P/E | 7.88x | 5.97x | 8.18x | 6.77x | 6.1x | 4.79x | 4.47x | 4.09x |
| PBR | 0.99x | 0.85x | 1.88x | 2.08x | 1.95x | 1.18x | 1.07x | 1.01x |
| PEG | - | 0.3x | 0.1x | 0.1x | -5.2x | -0.5x | 0.63x | 0.43x |
| Capitalization / Revenue | 0.77x | 0.46x | 0.92x | 0.89x | 0.81x | 0.59x | 0.54x | 0.5x |
| EV / Revenue | 1.05x | 0.69x | 1.05x | 1.02x | 0.97x | 0.74x | 0.68x | 0.59x |
| EV / EBITDA | 11x | 9.62x | 7.42x | 5.4x | 5.83x | 4.6x | 4.12x | 3.52x |
| EV / EBIT | 16.1x | 14x | 8.78x | 6.03x | 6.51x | 5.34x | 4.63x | 4.08x |
| EV / FCF | 41.7x | -82.5x | 7.75x | 9.76x | 7.86x | 10.9x | 9.32x | 9.24x |
| FCF Yield | 2.4% | -1.21% | 12.9% | 10.2% | 12.7% | 9.21% | 10.7% | 10.8% |
| Dividend per Share 2 | - | 0.0697 | 0.1818 | 0.7454 | 1.05 | 0.4307 | 0.4573 | 0.5434 |
| Rate of return | - | 3.25% | 3.4% | 11.1% | 17.6% | 10.3% | 10.9% | 12.9% |
| EPS 2 | 0.2933 | 0.3593 | 0.653 | 0.9906 | 0.9789 | 0.877 | 0.9389 | 1.027 |
| Distribution rate | - | 19.4% | 27.8% | 75.3% | 107% | 49.1% | 48.7% | 52.9% |
| Net sales 1 | 3,499 | 5,416 | 6,683 | 8,594 | 9,058 | 8,975 | 9,716 | 10,504 |
| EBITDA 1 | 333.5 | 385.6 | 946.9 | 1,625 | 1,506 | 1,450 | 1,615 | 1,770 |
| EBIT 1 | 228 | 265.8 | 800.6 | 1,458 | 1,350 | 1,249 | 1,437 | 1,528 |
| Net income 1 | 366.6 | 449.1 | 816.2 | 1,200 | 1,223 | 1,082 | 1,141 | 1,241 |
| Net Debt 1 | 998.9 | 1,197 | 884.1 | 1,158 | 1,481 | 1,410 | 1,398 | 974 |
| Reference price 2 | 2.311 | 2.144 | 5.341 | 6.709 | 5.970 | 4.200 | 4.200 | 4.200 |
| Nbr of stocks (in thousands) | 1,240,387 | 1,241,322 | 1,242,770 | 1,243,450 | 1,240,354 | 1,241,400 | - | - |
| Announcement Date | 25/02/22 | 28/02/23 | 27/02/24 | 25/02/25 | 26/02/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.08x | 1.98x | 10.87x | 1.62% | 71.17B | |
| 20.49x | 1.4x | 10.78x | 1.81% | 46.93B | |
| 14.44x | 0.65x | 4.7x | 4% | 32.15B | |
| 11.75x | 0.56x | 4.88x | 3.99% | 29.29B | |
| 8.23x | 0.49x | 6.24x | 1.83% | 24.79B | |
| 14.38x | 2.6x | 8.96x | 4.24% | 20.21B | |
| 19.53x | 0.86x | 10.34x | 3.39% | 17.25B | |
| 29.23x | 1.16x | 12.24x | 0.63% | 17.23B | |
| 10.33x | 0.49x | 4.75x | 3.08% | 17.08B | |
| Average | 16.27x | 1.13x | 8.20x | 2.73% | 30.68B | |
| Weighted average by Cap. | 16.55x | 1.27x | 8.62x | 2.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- POMO4 Stock
- POMO3 Stock
- Valuation Marcopolo
Select your edition
All financial news and data tailored to specific country editions
