Delayed
Sao Paulo
19:52:18 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
8.44
BRL
|
-31.21%
|
|
-0.82%
|
-45.33%
|
Fiscal Period: January |
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
19,187
|
8,492
|
13,008
|
6,833
|
-
|
-
|
Enterprise Value (EV)
1 |
17,321
|
6,735
|
11,128
|
4,697
|
4,353
|
3,978
|
P/E ratio
|
-31.5
x
|
-25.6
x
|
-144
x
|
-45.6
x
|
-54.3
x
|
140
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
21.5
x
|
8.02
x
|
9.94
x
|
4.85
x
|
4.34
x
|
3.9
x
|
EV / Revenue
|
19.4
x
|
6.36
x
|
8.51
x
|
3.34
x
|
2.77
x
|
2.27
x
|
EV / EBITDA
|
208
x
|
80.3
x
|
43.6
x
|
28.5
x
|
19.9
x
|
-
|
EV / FCF
|
-259
x
|
-199
x
|
38.1
x
|
15.6
x
|
12.7
x
|
13
x
|
FCF Yield
|
-0.39%
|
-0.5%
|
2.62%
|
6.4%
|
7.9%
|
7.7%
|
Price to Book
|
10.3
x
|
4.38
x
|
6.42
x
|
3.3
x
|
3.21
x
|
2.74
x
|
Nbr of stocks (in thousands)
|
525,228
|
552,835
|
566,078
|
572,778
|
-
|
-
|
Reference price
2 |
36.53
|
15.36
|
22.98
|
11.93
|
11.93
|
11.93
|
Announcement Date
|
30/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscal Period: January |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
607.6
|
892.3
|
1,059
|
1,308
|
1,408
|
1,573
|
1,751
|
EBITDA
1 |
-
|
83.43
|
83.88
|
255.2
|
164.8
|
218.6
|
-
|
EBIT
1 |
-
|
73.84
|
65.16
|
232.6
|
145.4
|
188.4
|
245.4
|
Operating Margin
|
-
|
8.28%
|
6.16%
|
17.78%
|
10.33%
|
11.98%
|
14.02%
|
Earnings before Tax (EBT)
1 |
-
|
-510.9
|
-317.6
|
-75.82
|
-158.4
|
-26.8
|
291.3
|
Net income
1 |
-
|
-525.6
|
-328.4
|
-89.88
|
-158.3
|
-136.2
|
-29.47
|
Net margin
|
-
|
-58.91%
|
-31.02%
|
-6.87%
|
-11.25%
|
-8.66%
|
-1.68%
|
EPS
2 |
-0.5500
|
-1.160
|
-0.6000
|
-0.1600
|
-0.2618
|
-0.2198
|
0.0850
|
Free Cash Flow
1 |
-
|
-66.79
|
-33.8
|
291.7
|
300.8
|
343.9
|
306.2
|
FCF margin
|
-
|
-7.49%
|
-3.19%
|
22.3%
|
21.37%
|
21.86%
|
17.49%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
114.34%
|
182.55%
|
157.27%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/03/21
|
30/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscal Period: January |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Net sales
1 |
289.7
|
245.1
|
242.2
|
262.7
|
308.5
|
289.6
|
287.3
|
325.9
|
405.3
|
335.1
|
303.7
|
347.1
|
421.8
|
364.2
|
346.2
|
EBITDA
1 |
44.55
|
-6.825
|
-7.199
|
22.94
|
74.97
|
53.85
|
35.67
|
49.07
|
116.6
|
55.27
|
5.418
|
27.9
|
78.08
|
45.89
|
18.7
|
EBIT
1 |
41.95
|
-10.86
|
-11.22
|
18.01
|
69.24
|
48.24
|
30.12
|
43.68
|
110.5
|
50.36
|
0.4552
|
21.3
|
73.33
|
40.35
|
9.512
|
Operating Margin
|
14.48%
|
-4.43%
|
-4.63%
|
6.85%
|
22.44%
|
16.66%
|
10.49%
|
13.4%
|
27.27%
|
15.03%
|
0.15%
|
6.14%
|
17.39%
|
11.08%
|
2.75%
|
Earnings before Tax (EBT)
1 |
-54.68
|
-117.8
|
-116.3
|
-56.54
|
-26.96
|
-28.27
|
-56.53
|
-27.61
|
36.6
|
-24.96
|
-72.79
|
-52.78
|
-7.832
|
-48.72
|
-61.46
|
Net income
1 |
-63.11
|
-122.6
|
-120.4
|
-57.72
|
-27.69
|
-31.9
|
-60.36
|
-31.54
|
33.92
|
-28.74
|
-64.72
|
-54.28
|
-10.69
|
-35.69
|
-65.74
|
Net margin
|
-21.78%
|
-50.01%
|
-49.7%
|
-21.97%
|
-8.97%
|
-11.02%
|
-21.01%
|
-9.68%
|
8.37%
|
-8.58%
|
-21.31%
|
-15.64%
|
-2.54%
|
-9.8%
|
-18.99%
|
EPS
2 |
-0.1200
|
-0.2300
|
-0.2200
|
-0.1000
|
-0.0500
|
-0.0600
|
-0.1100
|
-0.0600
|
0.0600
|
-0.0500
|
-0.1127
|
-0.0832
|
-0.0181
|
-0.0600
|
-0.1000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/03/22
|
01/06/22
|
06/09/22
|
01/12/22
|
15/03/23
|
24/05/23
|
06/09/23
|
30/11/23
|
13/03/24
|
29/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,865
|
1,757
|
1,880
|
2,136
|
2,480
|
2,856
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-66.8
|
-33.8
|
292
|
301
|
344
|
306
|
ROE (net income / shareholders' equity)
|
-
|
3.86%
|
4.19%
|
15.8%
|
10.3%
|
11.3%
|
12.2%
|
ROA (Net income/ Total Assets)
|
-
|
2.62%
|
3.03%
|
10.9%
|
7.28%
|
7.51%
|
-
|
Assets
1 |
-
|
-20,030
|
-10,826
|
-823.9
|
-2,176
|
-1,813
|
-
|
Book Value Per Share
2 |
-
|
3.550
|
3.500
|
3.580
|
3.610
|
3.720
|
4.360
|
Cash Flow per Share
2 |
-
|
-0.1200
|
-0.0200
|
0.5300
|
0.5200
|
0.5600
|
-
|
Capex
1 |
-
|
8.88
|
23.8
|
7.34
|
12
|
15.9
|
20.5
|
Capex / Sales
|
-
|
1%
|
2.25%
|
0.56%
|
0.85%
|
1.01%
|
1.17%
|
Announcement Date
|
26/03/21
|
30/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Last Close Price
11.93
USD Average target price
16.19
USD Spread / Average Target +35.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.06% | 3,352B | | +16.21% | 91.95B | | +13.53% | 85.41B | | +41.00% | 54.69B | | -19.57% | 49.57B | | +36.17% | 47.8B | | -27.88% | 43.59B | | +85.68% | 42.61B | | -1.80% | 27.83B |
Other Software
|