Delayed
Sao Paulo
03:46:04 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
33.24
BRL
|
-3.96%
|
|
-2.78%
|
-11.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
41,069
|
51,352
|
99,903
|
114,085
|
180,944
|
-
|
-
|
Enterprise Value (EV)
1 |
41,069
|
51,352
|
99,903
|
114,085
|
197,147
|
198,282
|
199,495
|
P/E ratio
|
-
|
-
|
12.7
x
|
11.7
x
|
11
x
|
9.59
x
|
8.5
x
|
Yield
|
0.59%
|
0.45%
|
0.62%
|
-
|
2.97%
|
4.28%
|
5.03%
|
Capitalization / Revenue
|
4.93
x
|
5.52
x
|
7.19
x
|
6.61
x
|
7.14
x
|
6.25
x
|
5.41
x
|
EV / Revenue
|
4.93
x
|
5.52
x
|
7.19
x
|
6.61
x
|
7.78
x
|
6.85
x
|
5.96
x
|
EV / EBITDA
|
8.06
x
|
9.23
x
|
11.5
x
|
11
x
|
13
x
|
11.4
x
|
9.89
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.11
x
|
3.19
x
|
2.16
x
|
-
|
2.31
x
|
2.01
x
|
1.8
x
|
Nbr of stocks (in thousands)
|
2,157,861
|
2,185,209
|
4,757,279
|
4,765,474
|
5,228,092
|
-
|
-
|
Reference price
2 |
19.03
|
23.50
|
21.00
|
23.94
|
34.61
|
34.61
|
34.61
|
Announcement Date
|
2/14/20
|
2/9/21
|
2/16/22
|
2/13/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,333
|
9,304
|
13,901
|
17,247
|
-
|
25,328
|
28,963
|
33,453
|
EBITDA
1 |
5,096
|
5,566
|
8,699
|
10,330
|
-
|
15,222
|
17,454
|
20,161
|
EBIT
1 |
4,971
|
5,502
|
8,446
|
9,491
|
-
|
15,493
|
18,290
|
21,284
|
Operating Margin
|
59.65%
|
59.14%
|
60.76%
|
55.03%
|
-
|
61.17%
|
63.15%
|
63.62%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
8,181
|
9,491
|
-
|
14,978
|
17,445
|
19,941
|
Net income
1 |
-
|
-
|
6,342
|
7,842
|
9,925
|
11,992
|
14,084
|
15,870
|
Net margin
|
-
|
-
|
45.62%
|
45.47%
|
-
|
47.35%
|
48.63%
|
47.44%
|
EPS
2 |
-
|
-
|
1.651
|
2.049
|
-
|
3.153
|
3.608
|
4.070
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1125
|
0.1050
|
0.1300
|
-
|
-
|
1.029
|
1.481
|
1.740
|
Announcement Date
|
2/14/20
|
2/9/21
|
2/16/22
|
2/13/23
|
2/5/24
|
-
|
-
|
-
|
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 |
3,845
|
3,488
|
4,351
|
4,513
|
4,756
|
3,489
|
4,803
|
5,443
|
5,660
|
-
|
5,839
|
6,127
|
6,354
|
6,589
|
6,383
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,299
|
2,216
|
2,440
|
2,766
|
2,944
|
1,607
|
2,681
|
3,302
|
3,292
|
-
|
3,515
|
3,795
|
3,987
|
4,196
|
-
|
Operating Margin
|
59.79%
|
63.51%
|
56.08%
|
61.29%
|
61.9%
|
46.06%
|
55.81%
|
60.67%
|
58.16%
|
-
|
60.2%
|
61.94%
|
62.74%
|
63.67%
|
-
|
Earnings before Tax (EBT)
1 |
2,208
|
2,149
|
2,440
|
2,570
|
2,736
|
1,745
|
2,681
|
3,057
|
3,292
|
-
|
3,513
|
3,880
|
3,989
|
4,102
|
-
|
Net income
1 |
1,743
|
1,744
|
1,943
|
2,067
|
2,188
|
1,644
|
2,133
|
2,441
|
2,623
|
2,728
|
2,762
|
3,018
|
3,140
|
3,277
|
-
|
Net margin
|
45.33%
|
50%
|
44.65%
|
45.8%
|
46%
|
47.12%
|
44.41%
|
44.85%
|
46.34%
|
-
|
47.31%
|
49.25%
|
49.42%
|
49.73%
|
-
|
EPS
2 |
-
|
-
|
0.5088
|
0.5417
|
0.5702
|
0.4278
|
0.5899
|
1.551
|
0.6882
|
-
|
0.7364
|
0.7754
|
0.8033
|
0.8338
|
0.8209
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/9/21
|
2/16/22
|
5/9/22
|
8/9/22
|
11/8/22
|
2/13/23
|
5/8/23
|
8/9/23
|
11/8/23
|
2/5/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
16,203
|
17,337
|
18,551
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
1.064
x
|
0.9933
x
|
0.9201
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
19.1%
|
16.9%
|
20.3%
|
-
|
-
|
23%
|
22.8%
|
22.2%
|
ROA (Net income/ Total Assets)
|
-
|
1.98%
|
2.2%
|
-
|
-
|
2.38%
|
2.46%
|
2.6%
|
Assets
1 |
-
|
-
|
288,666
|
-
|
-
|
504,507
|
573,234
|
611,081
|
Book Value Per Share
2 |
6.130
|
7.380
|
9.700
|
-
|
-
|
15.00
|
17.20
|
19.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/14/20
|
2/9/21
|
2/16/22
|
2/13/23
|
2/5/24
|
-
|
-
|
-
|
Last Close Price
34.61
BRL Average target price
42.16
BRL Spread / Average Target +21.81% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.98% | 35.6B | | -11.63% | 12.6B | | +6.16% | 9.35B | | +10.82% | 9.18B | | +21.39% | 3.32B | | -5.70% | 3.72B | | +5.44% | 3.55B | | +2.36% | 2.97B | | +1.04% | 2.85B | | -2.48% | 2.38B |
Investment Banking
|