Market Closed -
Sao Paulo
21:07:41 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
15.57
BRL
|
+10.58%
|
|
+10.98%
|
-30.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,281
|
9,915
|
6,207
|
2,948
|
6,526
|
4,536
|
-
|
-
|
Enterprise Value (EV)
1 |
15,323
|
13,229
|
9,900
|
7,202
|
10,970
|
7,690
|
7,668
|
7,585
|
P/E ratio
|
22.1
x
|
101
x
|
39.2
x
|
-51.4
x
|
42.8
x
|
9.79
x
|
6.84
x
|
-
|
Yield
|
1.07%
|
1.43%
|
0.6%
|
-
|
-
|
2.48%
|
4.58%
|
-
|
Capitalization / Revenue
|
4.01
x
|
2.57
x
|
1.41
x
|
0.65
x
|
1.27
x
|
0.81
x
|
0.75
x
|
0.69
x
|
EV / Revenue
|
4.3
x
|
3.43
x
|
2.25
x
|
1.58
x
|
2.13
x
|
1.37
x
|
1.27
x
|
1.16
x
|
EV / EBITDA
|
11.3
x
|
9.8
x
|
7.41
x
|
4.94
x
|
6.4
x
|
4.06
x
|
3.7
x
|
3.4
x
|
EV / FCF
|
25.1
x
|
14.2
x
|
20.2
x
|
32
x
|
24.9
x
|
7.05
x
|
6.08
x
|
-
|
FCF Yield
|
3.99%
|
7.06%
|
4.94%
|
3.13%
|
4.01%
|
14.2%
|
16.5%
|
-
|
Price to Book
|
4.6
x
|
3.09
x
|
1.92
x
|
1.02
x
|
2.14
x
|
1.35
x
|
1.2
x
|
-
|
Nbr of stocks (in thousands)
|
300,647
|
301,197
|
301,896
|
289,847
|
291,060
|
291,353
|
-
|
-
|
Reference price
2 |
47.50
|
32.92
|
20.56
|
10.17
|
22.42
|
15.57
|
15.57
|
15.57
|
Announcement Date
|
13/03/20
|
17/03/21
|
15/03/22
|
15/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,565
|
3,854
|
4,391
|
4,565
|
5,148
|
5,618
|
6,056
|
6,539
|
EBITDA
1 |
1,360
|
1,350
|
1,337
|
1,459
|
1,714
|
1,896
|
2,070
|
2,232
|
EBIT
1 |
900.1
|
811
|
657.6
|
750.2
|
804.6
|
1,127
|
1,284
|
-
|
Operating Margin
|
25.25%
|
21.04%
|
14.97%
|
16.43%
|
15.63%
|
20.06%
|
21.2%
|
-
|
Earnings before Tax (EBT)
1 |
657.9
|
4.965
|
110.6
|
-87.2
|
110.3
|
511
|
710.4
|
-
|
Net income
1 |
646.1
|
98.18
|
158.2
|
-55.4
|
154.7
|
502.8
|
715.3
|
968
|
Net margin
|
18.12%
|
2.55%
|
3.6%
|
-1.21%
|
3%
|
8.95%
|
11.81%
|
14.8%
|
EPS
2 |
2.149
|
0.3259
|
0.5242
|
-0.1978
|
0.5239
|
1.591
|
2.275
|
-
|
Free Cash Flow
1 |
611.1
|
933.5
|
489.3
|
225.2
|
440.3
|
1,090
|
1,262
|
-
|
FCF margin
|
17.14%
|
24.22%
|
11.14%
|
4.93%
|
8.55%
|
19.4%
|
20.84%
|
-
|
FCF Conversion (EBITDA)
|
44.94%
|
69.15%
|
36.6%
|
15.44%
|
25.69%
|
57.49%
|
60.96%
|
-
|
FCF Conversion (Net income)
|
94.58%
|
950.81%
|
309.27%
|
-
|
284.68%
|
216.78%
|
176.44%
|
-
|
Dividend per Share
2 |
0.5104
|
0.4705
|
0.1243
|
-
|
-
|
0.3864
|
0.7132
|
-
|
Announcement Date
|
13/03/20
|
17/03/21
|
15/03/22
|
15/03/23
|
14/03/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,098
|
1,050
|
1,193
|
1,135
|
1,136
|
1,102
|
1,313
|
1,308
|
1,297
|
1,230
|
1,440
|
1,448
|
1,407
|
1,351
|
EBITDA
1 |
396.4
|
263.9
|
400.4
|
336.9
|
408
|
313.5
|
484.4
|
417.9
|
466.8
|
344.9
|
534.7
|
486
|
512
|
401
|
EBIT
1 |
200.7
|
89.6
|
219.6
|
125.9
|
237.3
|
131.2
|
299.3
|
215.7
|
271.9
|
23.9
|
353
|
302
|
326
|
213
|
Operating Margin
|
18.28%
|
8.53%
|
18.41%
|
11.09%
|
20.9%
|
11.91%
|
22.79%
|
16.49%
|
20.97%
|
1.94%
|
24.51%
|
20.86%
|
23.17%
|
15.77%
|
Earnings before Tax (EBT)
|
62.5
|
-122.2
|
75.3
|
-63.1
|
3.7
|
-103.2
|
137.5
|
37.1
|
-
|
-149.9
|
-
|
-
|
-
|
-
|
Net income
1 |
72.8
|
-74.3
|
76
|
-63.3
|
16.1
|
-84.3
|
149.5
|
32
|
92.52
|
-120.3
|
155
|
130
|
160
|
25
|
Net margin
|
6.63%
|
-7.07%
|
6.37%
|
-5.58%
|
1.42%
|
-7.65%
|
11.38%
|
2.45%
|
7.14%
|
-9.78%
|
10.76%
|
8.98%
|
11.37%
|
1.85%
|
EPS
2 |
0.2434
|
-0.2465
|
0.2523
|
-0.2131
|
0.0494
|
-0.2890
|
0.5130
|
0.1092
|
0.3183
|
-0.4166
|
0.5309
|
0.4467
|
0.5501
|
0.0854
|
Dividend per Share
2 |
-
|
0.1243
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2700
|
Announcement Date
|
08/11/21
|
15/03/22
|
12/05/22
|
15/08/22
|
10/11/22
|
15/03/23
|
09/05/23
|
10/08/23
|
13/11/23
|
14/03/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,043
|
3,314
|
3,693
|
4,255
|
4,445
|
3,154
|
3,132
|
3,048
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7667
x
|
2.455
x
|
2.763
x
|
2.917
x
|
2.593
x
|
1.663
x
|
1.513
x
|
1.366
x
|
Free Cash Flow
1 |
611
|
934
|
489
|
225
|
440
|
1,090
|
1,262
|
-
|
ROE (net income / shareholders' equity)
|
26.2%
|
18%
|
11.1%
|
4.5%
|
5.16%
|
16.6%
|
19.5%
|
-
|
ROA (Net income/ Total Assets)
|
15.5%
|
7.67%
|
3.72%
|
1.47%
|
1.69%
|
6.16%
|
7.66%
|
-
|
Assets
1 |
4,170
|
1,279
|
4,250
|
-3,768
|
9,168
|
8,166
|
9,339
|
-
|
Book Value Per Share
2 |
10.30
|
10.60
|
10.70
|
10.00
|
10.50
|
11.50
|
13.00
|
-
|
Cash Flow per Share
2 |
2.700
|
3.770
|
2.340
|
2.430
|
3.130
|
2.930
|
-
|
-
|
Capex
1 |
366
|
464
|
544
|
492
|
470
|
473
|
470
|
-
|
Capex / Sales
|
10.28%
|
12.03%
|
12.38%
|
10.77%
|
9.14%
|
8.41%
|
7.76%
|
-
|
Announcement Date
|
13/03/20
|
17/03/21
|
15/03/22
|
15/03/23
|
14/03/24
|
-
|
-
|
-
|
Last Close Price
15.57
BRL Average target price
25.64
BRL Spread / Average Target +64.68% Consensus |