Delayed
Sao Paulo
14:02:30 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
30.04
BRL
|
+0.57%
|
|
+2.12%
|
+3.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,260
|
15,779
|
13,386
|
14,770
|
18,425
|
19,149
|
-
|
-
|
Enterprise Value (EV)
1 |
19,511
|
14,998
|
12,116
|
14,770
|
18,425
|
19,149
|
19,149
|
19,149
|
P/E ratio
|
14.7
x
|
9.35
x
|
8.72
x
|
13.2
x
|
8.21
x
|
8.15
x
|
7.73
x
|
7.31
x
|
Yield
|
3.4%
|
5.35%
|
-
|
-
|
-
|
5.97%
|
6.57%
|
6.99%
|
Capitalization / Revenue
|
1.36
x
|
1.01
x
|
0.83
x
|
0.74
x
|
0.74
x
|
0.68
x
|
0.64
x
|
0.6
x
|
EV / Revenue
|
1.36
x
|
1.01
x
|
0.83
x
|
0.74
x
|
0.74
x
|
0.68
x
|
0.64
x
|
0.6
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.45
x
|
1.75
x
|
1.44
x
|
-
|
1.5
x
|
1.47
x
|
1.32
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
645,835
|
644,029
|
639,848
|
638,024
|
641,092
|
641,092
|
-
|
-
|
Reference price
2 |
31.37
|
24.50
|
20.92
|
23.15
|
28.74
|
29.87
|
29.87
|
29.87
|
Announcement Date
|
03/02/20
|
08/02/21
|
07/02/22
|
09/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,898
|
15,645
|
16,207
|
19,841
|
24,745
|
28,175
|
29,894
|
32,107
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
988
|
1,762
|
1,247
|
986.5
|
3,074
|
2,523
|
2,818
|
-
|
Operating Margin
|
6.63%
|
11.26%
|
7.69%
|
4.97%
|
12.42%
|
8.95%
|
9.43%
|
-
|
Earnings before Tax (EBT)
1 |
2,027
|
2,605
|
1,716
|
1,591
|
4,102
|
3,583
|
3,846
|
4,085
|
Net income
1 |
1,379
|
1,688
|
1,544
|
1,135
|
2,266
|
2,343
|
2,466
|
2,644
|
Net margin
|
9.26%
|
10.79%
|
9.53%
|
5.72%
|
9.16%
|
8.32%
|
8.25%
|
8.24%
|
EPS
2 |
2.135
|
2.620
|
2.398
|
1.760
|
3.503
|
3.665
|
3.866
|
4.088
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.067
|
1.310
|
-
|
-
|
-
|
1.783
|
1.964
|
2.089
|
Announcement Date
|
03/02/20
|
08/02/21
|
07/02/22
|
09/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
4,134
|
4,333
|
4,439
|
4,730
|
5,169
|
5,505
|
5,736
|
6,000
|
6,407
|
6,601
|
6,710
|
6,943
|
7,108
|
7,237
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
161.7
|
163.1
|
93.35
|
65.05
|
163.8
|
599.6
|
413.5
|
686.7
|
730.9
|
821.8
|
637
|
-
|
-
|
-
|
-
|
Operating Margin
|
3.91%
|
3.77%
|
2.1%
|
1.38%
|
3.17%
|
10.89%
|
7.21%
|
11.44%
|
11.41%
|
12.45%
|
9.49%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
124.7
|
301.1
|
243.1
|
154
|
323.6
|
805.3
|
583.7
|
963
|
978.9
|
1,155
|
897.5
|
895
|
900
|
941
|
-
|
Net income
1 |
62
|
532.8
|
175.1
|
131.4
|
272.7
|
555.6
|
332.8
|
705.6
|
579.3
|
648.9
|
598
|
582.3
|
583.2
|
616.3
|
534.3
|
Net margin
|
1.5%
|
12.3%
|
3.94%
|
2.78%
|
5.28%
|
10.09%
|
5.8%
|
11.76%
|
9.04%
|
9.83%
|
8.91%
|
8.39%
|
8.21%
|
8.52%
|
-
|
EPS
2 |
0.1900
|
0.8300
|
0.2700
|
0.2041
|
0.4200
|
0.8600
|
0.5356
|
1.090
|
0.9129
|
1.003
|
0.9098
|
0.9077
|
0.9152
|
0.9494
|
0.8355
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.6233
|
-
|
-
|
-
|
-
|
-
|
-
|
0.6583
|
-
|
1.045
|
-
|
Announcement Date
|
10/11/21
|
07/02/22
|
06/05/22
|
18/08/22
|
09/11/22
|
09/02/23
|
11/05/23
|
10/08/23
|
17/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
749
|
780
|
1,269
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.3%
|
19.6%
|
16.8%
|
-
|
19.8%
|
18.8%
|
18.4%
|
17.8%
|
ROA (Net income/ Total Assets)
|
4.36%
|
4.86%
|
3.94%
|
-
|
5.4%
|
4.2%
|
4.2%
|
4.1%
|
Assets
1 |
31,636
|
34,722
|
39,180
|
-
|
41,966
|
55,794
|
58,724
|
64,496
|
Book Value Per Share
2 |
12.80
|
14.00
|
14.50
|
-
|
19.20
|
20.30
|
22.60
|
24.60
|
Cash Flow per Share
|
-
|
2.230
|
3.840
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/20
|
08/02/21
|
07/02/22
|
09/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
29.87
BRL Average target price
34.55
BRL Spread / Average Target +15.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.93% | 3.75B | | +1.83% | 26.27B | | -4.56% | 12.17B | | +1.34% | 10.1B | | +29.97% | 5.24B | | +48.65% | 3.07B | | +14.74% | 766M | | -12.38% | 305M | | +14.02% | 222M | | +71.65% | 189M |
Insurance - Automobile
|