Market Closed -
Sao Paulo
01:37:59 22/06/2024 am IST
|
5-day change
|
1st Jan Change
|
10.99
BRL
|
-1.26%
|
|
-0.09%
|
-17.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,136
|
6,208
|
4,410
|
4,185
|
5,555
|
4,623
|
-
|
-
|
Enterprise Value (EV)
1 |
9,136
|
6,208
|
4,410
|
4,185
|
5,555
|
4,623
|
4,623
|
4,623
|
P/E ratio
|
6.58
x
|
8.19
x
|
4.16
x
|
5.54
x
|
6.27
x
|
3.73
x
|
3.3
x
|
3.12
x
|
Yield
|
11.3%
|
3.66%
|
9.68%
|
-
|
-
|
10.2%
|
13.4%
|
14.9%
|
Capitalization / Revenue
|
1.21
x
|
0.86
x
|
0.65
x
|
0.62
x
|
0.72
x
|
0.47
x
|
0.48
x
|
0.44
x
|
EV / Revenue
|
1.21
x
|
0.86
x
|
0.65
x
|
0.62
x
|
0.72
x
|
0.47
x
|
0.48
x
|
0.44
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.14
x
|
0.71
x
|
0.44
x
|
-
|
0.55
x
|
0.43
x
|
0.41
x
|
0.38
x
|
Nbr of stocks (in thousands)
|
4,08,977
|
4,08,974
|
4,08,974
|
4,08,974
|
4,07,772
|
4,08,974
|
-
|
-
|
Reference price
2 |
21.65
|
14.57
|
9.650
|
9.700
|
13.35
|
10.99
|
10.99
|
10.99
|
Announcement Date
|
11/02/20
|
10/02/21
|
15/02/22
|
15/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,568
|
7,218
|
6,818
|
6,752
|
7,722
|
9,811
|
9,587
|
10,408
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,793
|
2,774
|
2,220
|
-
|
-
|
1,536
|
1,918
|
-
|
Operating Margin
|
36.91%
|
38.43%
|
32.56%
|
-
|
-
|
15.66%
|
20%
|
-
|
Earnings before Tax (EBT)
1 |
1,599
|
1,095
|
1,432
|
767.8
|
1,211
|
1,649
|
1,959
|
2,371
|
Net income
1 |
1,344
|
727.5
|
948.5
|
714.9
|
870.1
|
1,207
|
1,265
|
1,491
|
Net margin
|
17.77%
|
10.08%
|
13.91%
|
10.59%
|
11.27%
|
12.3%
|
13.19%
|
14.32%
|
EPS
2 |
3.290
|
1.780
|
2.320
|
1.750
|
2.130
|
2.950
|
3.334
|
3.527
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.443
|
0.5327
|
0.9345
|
-
|
-
|
1.120
|
1.471
|
1.632
|
Announcement Date
|
11/02/20
|
10/02/21
|
15/02/22
|
15/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,689
|
1,614
|
1,634
|
1,674
|
1,831
|
1,772
|
1,925
|
1,944
|
2,115
|
2,161
|
2,215
|
2,300
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
522.2
|
440
|
-
|
-
|
-
|
543.5
|
680.3
|
586.5
|
703.9
|
364.4
|
419.6
|
479.8
|
532.9
|
Operating Margin
|
30.92%
|
27.26%
|
-
|
-
|
-
|
30.67%
|
35.33%
|
30.17%
|
33.28%
|
16.86%
|
18.94%
|
20.86%
|
-
|
Earnings before Tax (EBT)
1 |
366.5
|
193.5
|
130.7
|
172.5
|
271
|
258.5
|
287.3
|
150.8
|
296.9
|
361
|
369
|
488
|
-
|
Net income
1 |
247.8
|
164.1
|
227.8
|
71.94
|
251.1
|
213
|
226.3
|
127.4
|
187.4
|
247
|
238
|
285
|
-
|
Net margin
|
14.67%
|
10.17%
|
13.95%
|
4.3%
|
13.71%
|
12.02%
|
11.75%
|
6.55%
|
8.86%
|
11.43%
|
10.74%
|
12.39%
|
-
|
EPS
2 |
0.6100
|
0.4000
|
0.5600
|
0.1800
|
0.6100
|
0.5200
|
0.5500
|
0.3100
|
0.4600
|
0.6046
|
0.5814
|
0.6976
|
-
|
Dividend per Share
2 |
0.2100
|
0.3765
|
0.3300
|
-
|
-
|
-
|
-
|
0.1700
|
-
|
0.1500
|
0.1500
|
0.5600
|
-
|
Announcement Date
|
15/02/22
|
12/05/22
|
10/08/22
|
21/11/22
|
15/02/23
|
11/05/23
|
15/08/23
|
13/11/23
|
14/05/24
|
-
|
-
|
-
|
-
|
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)
|
16.9%
|
10.2%
|
11.4%
|
-
|
10.4%
|
11.3%
|
12.5%
|
12.9%
|
ROA (Net income/ Total Assets)
|
1.6%
|
1%
|
1%
|
-
|
0.85%
|
0.75%
|
0.95%
|
0.96%
|
Assets
1 |
84,025
|
72,748
|
94,854
|
-
|
1,02,947
|
1,61,796
|
1,33,251
|
1,55,928
|
Book Value Per Share
2 |
19.10
|
20.40
|
22.10
|
-
|
24.10
|
25.40
|
27.00
|
29.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/20
|
10/02/21
|
15/02/22
|
15/02/23
|
09/02/24
|
-
|
-
|
-
|
Last Close Price
10.99
BRL Average target price
14.19
BRL Spread / Average Target +29.09% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.68% | 847M | | +11.63% | 197B | | +2.13% | 71.95B | | +11.65% | 57.65B | | +7.03% | 49.64B | | +35.60% | 44.9B | | +1.35% | 42.09B | | -13.97% | 36.03B | | +1.15% | 32.92B | | -96.60% | 32.24B |
Commercial Banks
|