Market Closed -
Sao Paulo
01:37:31 01/06/2024 am IST
|
5-day change
|
1st Jan Change
|
39.13
BRL
|
-4.29%
|
|
-3.31%
|
-16.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
51,247
|
57,626
|
52,311
|
97,242
|
96,843
|
79,488
|
-
|
-
|
Enterprise Value (EV)
1 |
85,643
|
92,185
|
82,613
|
1,30,317
|
1,38,209
|
1,15,980
|
1,08,944
|
1,07,380
|
P/E ratio
|
5.61
x
|
9.25
x
|
9.49
x
|
24
x
|
20.3
x
|
9.8
x
|
8.05
x
|
5.97
x
|
Yield
|
4.58%
|
2.81%
|
4.52%
|
-
|
-
|
3.19%
|
5.3%
|
11.2%
|
Capitalization / Revenue
|
1.85
x
|
1.98
x
|
1.39
x
|
2.85
x
|
2.61
x
|
2.14
x
|
2.04
x
|
1.96
x
|
EV / Revenue
|
3.09
x
|
3.17
x
|
2.2
x
|
3.82
x
|
3.72
x
|
3.13
x
|
2.8
x
|
2.64
x
|
EV / EBITDA
|
6.48
x
|
6.6
x
|
4.35
x
|
7.33
x
|
7.17
x
|
5.71
x
|
4.78
x
|
4.2
x
|
EV / FCF
|
-42
x
|
47.4
x
|
14.6
x
|
16.9
x
|
31.6
x
|
7.89
x
|
7.74
x
|
6.16
x
|
FCF Yield
|
-2.38%
|
2.11%
|
6.85%
|
5.9%
|
3.17%
|
12.7%
|
12.9%
|
16.2%
|
Price to Book
|
0.73
x
|
0.77
x
|
0.68
x
|
0.9
x
|
0.88
x
|
0.71
x
|
0.68
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
13,52,634
|
15,68,931
|
15,68,931
|
23,01,228
|
22,53,003
|
22,50,448
|
-
|
-
|
Reference price
2 |
38.24
|
37.00
|
33.01
|
43.23
|
46.98
|
39.13
|
39.13
|
39.13
|
Announcement Date
|
28/03/20
|
19/03/21
|
18/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
27,726
|
29,081
|
37,616
|
34,074
|
37,159
|
37,064
|
38,951
|
40,610
|
EBITDA
1 |
13,210
|
13,978
|
19,007
|
17,780
|
19,274
|
20,306
|
22,800
|
25,557
|
EBIT
1 |
10,262
|
10,444
|
18,173
|
15,090
|
10,525
|
16,615
|
19,933
|
23,216
|
Operating Margin
|
37.01%
|
35.91%
|
48.31%
|
44.29%
|
28.33%
|
44.83%
|
51.18%
|
57.17%
|
Earnings before Tax (EBT)
1 |
6,369
|
6,953
|
10,994
|
3,347
|
1,728
|
11,521
|
13,639
|
16,709
|
Net income
1 |
10,697
|
6,387
|
5,714
|
3,638
|
4,882
|
9,143
|
10,233
|
12,077
|
Net margin
|
38.58%
|
21.96%
|
15.19%
|
10.68%
|
13.14%
|
24.67%
|
26.27%
|
29.74%
|
EPS
2 |
6.820
|
4.000
|
3.480
|
1.800
|
2.310
|
3.994
|
4.863
|
6.551
|
Free Cash Flow
1 |
-2,041
|
1,944
|
5,657
|
7,690
|
4,380
|
14,699
|
14,067
|
17,436
|
FCF margin
|
-7.36%
|
6.68%
|
15.04%
|
22.57%
|
11.79%
|
39.66%
|
36.11%
|
42.94%
|
FCF Conversion (EBITDA)
|
-
|
13.91%
|
29.76%
|
43.25%
|
22.73%
|
72.39%
|
61.7%
|
68.22%
|
FCF Conversion (Net income)
|
-
|
30.44%
|
99.01%
|
211.36%
|
89.73%
|
160.77%
|
137.46%
|
144.38%
|
Dividend per Share
2 |
1.750
|
1.040
|
1.494
|
-
|
-
|
1.250
|
2.074
|
4.369
|
Announcement Date
|
28/03/20
|
19/03/21
|
18/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
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 |
11,492
|
9,181
|
8,856
|
8,033
|
9,009
|
9,210
|
9,246
|
8,781
|
9,922
|
8,718
|
10,197
|
10,386
|
10,341
|
-
|
-
|
EBITDA
1 |
4,775
|
5,428
|
4,861
|
3,197
|
4,401
|
5,616
|
5,431
|
4,560
|
3,840
|
4,505
|
5,973
|
6,023
|
5,809
|
-
|
-
|
EBIT
1 |
3,352
|
4,230
|
2,144
|
2,385
|
3,522
|
3,987
|
4,994
|
3,635
|
-
|
3,509
|
5,064
|
5,100
|
4,883
|
-
|
-
|
Operating Margin
|
29.17%
|
46.07%
|
24.21%
|
29.69%
|
39.09%
|
43.29%
|
54.01%
|
41.4%
|
-
|
40.25%
|
49.66%
|
49.11%
|
47.21%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
795
|
3,585
|
1,295
|
-212.6
|
-1,138
|
854.1
|
2,139
|
771
|
-2,371
|
635.6
|
2,779
|
2,841
|
2,660
|
-
|
-
|
Net income
1 |
610
|
2,716
|
1,401
|
-14.53
|
-478.6
|
488.6
|
1,619
|
1,477
|
1,048
|
328.1
|
2,485
|
2,547
|
2,713
|
-
|
-
|
Net margin
|
5.31%
|
29.58%
|
15.82%
|
-0.18%
|
-5.31%
|
5.31%
|
17.51%
|
16.82%
|
10.57%
|
3.76%
|
24.37%
|
24.52%
|
26.23%
|
-
|
-
|
EPS
2 |
0.0640
|
1.830
|
0.9646
|
-0.008500
|
-0.3400
|
0.2300
|
0.7800
|
0.5000
|
0.4300
|
0.1500
|
1.093
|
1.122
|
1.191
|
-
|
-
|
Dividend per Share
2 |
1.494
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.357
|
-
|
-
|
Announcement Date
|
18/03/22
|
16/05/22
|
12/08/22
|
10/11/22
|
13/03/23
|
05/05/23
|
09/08/23
|
08/11/23
|
14/03/24
|
09/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
34,396
|
34,559
|
30,302
|
33,075
|
41,366
|
36,492
|
29,457
|
27,892
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.604
x
|
2.472
x
|
1.594
x
|
1.86
x
|
2.146
x
|
1.797
x
|
1.292
x
|
1.091
x
|
Free Cash Flow
1 |
-2,041
|
1,944
|
5,657
|
7,690
|
4,380
|
14,699
|
14,067
|
17,437
|
ROE (net income / shareholders' equity)
|
16.9%
|
13.2%
|
16.3%
|
11.2%
|
4.24%
|
7.83%
|
9.74%
|
11.6%
|
ROA (Net income/ Total Assets)
|
-
|
5.31%
|
6.62%
|
4.56%
|
1.76%
|
3.57%
|
3.76%
|
4.92%
|
Assets
1 |
-
|
1,20,321
|
86,270
|
79,730
|
2,77,437
|
2,56,385
|
2,72,528
|
2,45,662
|
Book Value Per Share
2 |
52.40
|
48.00
|
48.50
|
48.00
|
53.20
|
55.20
|
57.90
|
58.50
|
Cash Flow per Share
2 |
-
|
2.700
|
5.160
|
4.590
|
3.900
|
2.580
|
5.540
|
-
|
Capex
1 |
1,955
|
2,255
|
2,573
|
1,586
|
3,863
|
4,913
|
4,171
|
4,449
|
Capex / Sales
|
7.05%
|
7.75%
|
6.84%
|
4.65%
|
10.4%
|
13.26%
|
10.71%
|
10.96%
|
Announcement Date
|
28/03/20
|
19/03/21
|
18/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
Last Close Price
39.13
BRL Average target price
57.86
BRL Spread / Average Target +47.87% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.71% | 1.52TCr | | +14.01% | 8.99TCr | | +9.31% | 1.35TCr | | +66.02% | 1.29TCr | | +19.11% | 1.21TCr | | +22.02% | 1.07TCr | | +29.24% | 779.3Cr | | +1.21% | 571.48Cr | | +10.14% | 479.26Cr | | -.--% | 391.73Cr |
Hydroelectric & Tidal Utilities
|