End-of-day quote
Sao Paulo
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
13.33
BRL
|
-0.74%
|
|
-0.74%
|
-22.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
282,075
|
226,779
|
171,480
|
152,508
|
172,227
|
134,433
|
-
|
-
|
Enterprise Value (EV)
1 |
282,075
|
226,779
|
171,480
|
152,508
|
172,227
|
134,433
|
134,433
|
134,433
|
P/E ratio
|
12.9
x
|
13.8
x
|
8.11
x
|
7.79
x
|
12
x
|
7.17
x
|
5.88
x
|
4.38
x
|
Yield
|
5.34%
|
2.45%
|
4.58%
|
-
|
5.92%
|
7.29%
|
7.62%
|
8.5%
|
Capitalization / Revenue
|
2.63
x
|
2.1
x
|
1.57
x
|
1.31
x
|
1.45
x
|
1.11
x
|
1
x
|
0.91
x
|
EV / Revenue
|
2.63
x
|
2.1
x
|
1.57
x
|
1.31
x
|
1.45
x
|
1.11
x
|
1
x
|
0.91
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.17
x
|
1.67
x
|
1.27
x
|
1.02
x
|
1.09
x
|
0.86
x
|
0.79
x
|
0.7
x
|
Nbr of stocks (in thousands)
|
10,690,998
|
10,690,998
|
10,658,499
|
10,658,488
|
10,642,170
|
10,619,610
|
-
|
-
|
Reference price
2 |
27.18
|
22.43
|
17.46
|
15.15
|
17.09
|
13.33
|
13.33
|
13.33
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/8/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
107,155
|
107,996
|
109,530
|
116,837
|
118,717
|
121,294
|
135,032
|
147,917
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
36,635
|
28,115
|
40,162
|
27,640
|
17,573
|
21,446
|
31,940
|
39,520
|
Operating Margin
|
34.19%
|
26.03%
|
36.67%
|
23.66%
|
14.8%
|
17.68%
|
23.65%
|
26.72%
|
Earnings before Tax (EBT)
1 |
16,179
|
5,091
|
30,496
|
24,210
|
26,690
|
20,198
|
30,214
|
33,455
|
Net income
1 |
22,582
|
16,546
|
21,945
|
20,732
|
15,122
|
18,917
|
24,840
|
33,126
|
Net margin
|
21.07%
|
15.32%
|
20.04%
|
17.74%
|
12.74%
|
15.6%
|
18.4%
|
22.39%
|
EPS
2 |
2.110
|
1.620
|
2.155
|
1.945
|
1.421
|
1.860
|
2.266
|
3.046
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.450
|
0.5494
|
0.8000
|
-
|
1.012
|
0.9722
|
1.016
|
1.134
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/8/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
29,353
|
28,958
|
28,003
|
28,608
|
30,228
|
29,068
|
30,153
|
29,595
|
29,901
|
28,010
|
30,005
|
31,908
|
32,761
|
32,167
|
33,234
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10,283
|
10,342
|
9,061
|
7,047
|
-99
|
4,844
|
4,990
|
5,240
|
2,499
|
4,977
|
5,145
|
5,644
|
6,087
|
7,825
|
-
|
Operating Margin
|
35.03%
|
35.71%
|
32.36%
|
24.63%
|
-0.33%
|
16.66%
|
16.55%
|
17.71%
|
8.36%
|
17.77%
|
17.15%
|
17.69%
|
18.58%
|
24.33%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
9,464
|
-
|
-2,543
|
-
|
5,007
|
2,058
|
4,253
|
4,991
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3,170
|
-
|
7,138
|
5,211
|
1,437
|
4,280
|
4,518
|
3,400
|
1,703
|
4,211
|
4,306
|
4,654
|
4,843
|
5,914
|
6,134
|
Net margin
|
10.8%
|
-
|
25.49%
|
18.22%
|
4.75%
|
14.72%
|
14.98%
|
11.49%
|
5.7%
|
15.03%
|
14.35%
|
14.59%
|
14.78%
|
18.39%
|
18.46%
|
EPS
2 |
0.2964
|
-
|
0.6400
|
0.4889
|
0.1532
|
0.4016
|
0.4200
|
0.3300
|
0.2690
|
0.3962
|
0.3801
|
0.4352
|
0.4439
|
0.5532
|
0.5738
|
Dividend per Share
2 |
0.2546
|
0.2293
|
0.2000
|
0.2200
|
-
|
-
|
0.2400
|
0.2400
|
0.2300
|
-
|
0.2400
|
0.2600
|
0.2200
|
0.1798
|
0.2008
|
Announcement Date
|
2/8/22
|
5/5/22
|
8/4/22
|
11/8/22
|
2/9/23
|
5/4/23
|
8/3/23
|
11/9/23
|
2/7/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
20.6%
|
14.8%
|
18.1%
|
13.6%
|
10%
|
11%
|
14.1%
|
15.7%
|
ROA (Net income/ Total Assets)
|
1.71%
|
1.2%
|
1.6%
|
1.21%
|
0.88%
|
0.87%
|
1.23%
|
1.35%
|
Assets
1 |
1,323,177
|
1,378,833
|
1,371,562
|
1,716,751
|
1,725,822
|
2,167,684
|
2,017,886
|
2,449,214
|
Book Value Per Share
2 |
12.50
|
13.40
|
13.80
|
14.90
|
15.60
|
15.40
|
17.00
|
18.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/8/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
13.33
BRL Average target price
16.38
BRL Spread / Average Target +22.91% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.00% | 26.39B | | +14.98% | 562B | | +15.30% | 304B | | +24.61% | 256B | | +23.32% | 212B | | +26.24% | 191B | | +32.89% | 172B | | +9.05% | 164B | | +8.46% | 151B | | +8.94% | 136B |
Other Banks
|