Market Closed -
Sao Paulo
04:07:45 2024-05-10 pm EDT
|
5-day change
|
1st Jan Change
|
16.38
BRL
|
-1.50%
|
|
-2.21%
|
-6.19%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
727.4
|
897.6
|
1,583
|
1,399
|
-
|
-
|
Enterprise Value (EV)
1 |
1,190
|
1,370
|
1,583
|
1,883
|
1,862
|
1,399
|
P/E ratio
|
16.8
x
|
14.4
x
|
19.9
x
|
20.2
x
|
18
x
|
-
|
Yield
|
5.53%
|
-
|
-
|
2.49%
|
2.8%
|
-
|
Capitalization / Revenue
|
1.84
x
|
2.08
x
|
3.25
x
|
2.98
x
|
2.57
x
|
2.29
x
|
EV / Revenue
|
3
x
|
3.18
x
|
3.25
x
|
4.02
x
|
3.42
x
|
2.29
x
|
EV / EBITDA
|
6.73
x
|
7.83
x
|
7.92
x
|
9.46
x
|
8.04
x
|
5.38
x
|
EV / FCF
|
-
|
-
|
-
|
15.6
x
|
11.6
x
|
7.19
x
|
FCF Yield
|
-
|
-
|
-
|
6.4%
|
8.64%
|
13.9%
|
Price to Book
|
1.5
x
|
1.98
x
|
-
|
2.69
x
|
2.5
x
|
-
|
Nbr of stocks (in thousands)
|
437,160
|
439,341
|
439,989
|
439,989
|
-
|
-
|
Reference price
2 |
1.664
|
2.043
|
3.599
|
3.179
|
3.179
|
3.179
|
Announcement Date
|
3/23/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
406.1
|
-
|
396.4
|
431.1
|
487.8
|
468.6
|
544.5
|
609.5
|
EBITDA
1 |
118.1
|
-
|
176.9
|
174.9
|
200
|
199.1
|
231.5
|
260
|
EBIT
1 |
87.88
|
80.28
|
97.97
|
115
|
134.4
|
136.3
|
156.4
|
181.6
|
Operating Margin
|
21.64%
|
-
|
24.72%
|
26.68%
|
27.56%
|
29.09%
|
28.72%
|
29.79%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
69.6
|
90.2
|
109.1
|
104.9
|
117.6
|
-
|
Net income
1 |
-
|
19.49
|
40.07
|
64.3
|
81.38
|
69.24
|
77.7
|
-
|
Net margin
|
-
|
-
|
10.11%
|
14.92%
|
16.68%
|
14.78%
|
14.27%
|
-
|
EPS
2 |
-
|
0.0439
|
0.0992
|
0.1419
|
0.1808
|
0.1570
|
0.1770
|
-
|
Free Cash Flow
1 |
-
|
56.13
|
-
|
-
|
-
|
120.4
|
160.9
|
194.6
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
25.7%
|
29.54%
|
31.92%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
60.5%
|
69.49%
|
74.83%
|
FCF Conversion (Net income)
|
-
|
287.99%
|
-
|
-
|
-
|
173.94%
|
207.01%
|
-
|
Dividend per Share
2 |
-
|
-
|
0.0921
|
-
|
-
|
0.0790
|
0.0890
|
-
|
Announcement Date
|
3/12/20
|
3/12/21
|
3/23/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
119
|
104.3
|
106.8
|
120.1
|
110.8
|
114.9
|
121
|
127.2
|
129.6
|
126.6
|
EBITDA
1 |
39.05
|
47.13
|
39.82
|
48.13
|
42.5
|
45.83
|
48.72
|
55.19
|
52.33
|
55.05
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37.13
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29.19%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
28.29
|
-
|
-
|
-
|
17.19
|
22.7
|
19.49
|
22.75
|
-
|
Net margin
|
-
|
27.12%
|
-
|
-
|
-
|
14.96%
|
18.75%
|
15.32%
|
17.55%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/23/22
|
5/13/22
|
8/10/22
|
11/9/22
|
3/23/23
|
5/10/23
|
8/9/23
|
11/14/23
|
3/21/24
|
5/7/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
451
|
-
|
463
|
472
|
-
|
484
|
464
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.822
x
|
-
|
2.615
x
|
2.7
x
|
-
|
2.434
x
|
2.002
x
|
-
|
Free Cash Flow
1 |
-
|
56.1
|
-
|
-
|
-
|
120
|
161
|
195
|
ROE (net income / shareholders' equity)
|
6.02%
|
4.21%
|
10.3%
|
14.4%
|
-
|
13.8%
|
14.4%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
1.110
|
1.030
|
-
|
1.180
|
1.270
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
85.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
21.1%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/12/20
|
3/12/21
|
3/23/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Last Close Price
3.179
USD Average target price
3.465
USD Spread / Average Target +9.00% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.19% | 1.4B | | +20.80% | 6.4B | | +9.59% | 1.99B | | -14.29% | 1.96B | | +12.17% | 1.85B | | +29.76% | 1.15B | | +18.58% | 1.02B | | -.--% | 973M | | +35.67% | 707M | | +8.19% | 676M |
Port Operators
|