Market Closed -
Sao Paulo
01:41:00 04/07/2024 am IST
|
5-day change
|
1st Jan Change
|
112.9
BRL
|
-2.00%
|
|
+0.08%
|
+30.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,53,690
|
5,43,679
|
6,69,122
|
6,81,921
|
7,76,880
|
8,76,043
|
-
|
-
|
Enterprise Value (EV)
1 |
5,29,061
|
5,22,284
|
6,36,665
|
6,81,921
|
7,76,880
|
8,76,043
|
8,76,043
|
8,76,043
|
P/E ratio
|
6.82
x
|
13
x
|
7.58
x
|
-30.2
x
|
8.17
x
|
26.1
x
|
24.8
x
|
-113
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.17
x
|
2.21
x
|
2.42
x
|
2.26
x
|
2.13
x
|
2.46
x
|
2.33
x
|
2.4
x
|
EV / Revenue
|
2.17
x
|
2.21
x
|
2.42
x
|
2.26
x
|
2.13
x
|
2.46
x
|
2.33
x
|
2.4
x
|
EV / EBITDA
|
1,28,95,104
x
|
1,37,39,316
x
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.3
x
|
1.21
x
|
1.34
x
|
1.46
x
|
1.4
x
|
1.47
x
|
1.39
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
1,630
|
1,564
|
1,489
|
1,465
|
1,444
|
1,437
|
-
|
-
|
Reference price
2 |
3,39,590
|
3,47,815
|
4,50,662
|
4,68,711
|
5,42,625
|
6,11,375
|
6,11,375
|
6,11,375
|
Announcement Date
|
22/02/20
|
27/02/21
|
26/02/22
|
25/02/23
|
24/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,54,616
|
2,45,510
|
2,76,094
|
3,02,089
|
3,64,482
|
3,56,633
|
3,76,609
|
3,64,651
|
EBITDA
|
42,938
|
39,571
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
32,874
|
28,975
|
36,321
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
12.91%
|
11.8%
|
13.16%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,01,520
|
54,967
|
1,10,691
|
-32,439
|
1,20,166
|
40,690
|
42,110
|
-8,958
|
Net income
1 |
81,417
|
42,521
|
89,795
|
-22,819
|
96,223
|
33,400
|
34,768
|
-7,285
|
Net margin
|
31.98%
|
17.32%
|
32.52%
|
-7.55%
|
26.4%
|
9.37%
|
9.23%
|
-2%
|
EPS
2 |
49,828
|
26,668
|
59,460
|
-15,535
|
66,412
|
23,400
|
24,662
|
-5,391
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/02/20
|
27/02/21
|
26/02/22
|
25/02/23
|
24/02/24
|
-
|
-
|
-
|
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 |
71,798
|
70,810
|
76,180
|
76,934
|
78,165
|
85,393
|
92,503
|
93,210
|
93,376
|
89,869
|
89,158
|
91,231
|
91,711
|
90,328
|
93,884
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,803
|
10,997
|
11,474
|
12,369
|
9,325
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,693
|
9,761
|
10,405
|
10,703
|
8,151
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.63%
|
10.7%
|
11.35%
|
11.85%
|
8.68%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
24,377
|
-
|
-
|
-
|
-
|
5,358
|
6,815
|
7,280
|
7,505
|
5,727
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/22
|
30/04/22
|
06/08/22
|
05/11/22
|
25/02/23
|
06/05/23
|
05/08/23
|
04/11/23
|
24/02/24
|
04/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
24,629
|
21,395
|
32,457
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.2%
|
5.05%
|
5.78%
|
6.29%
|
7.22%
|
7.45%
|
7.25%
|
-2%
|
ROA (Net income/ Total Assets)
|
3.14%
|
5.03%
|
3%
|
3.23%
|
3.7%
|
4.3%
|
4.2%
|
-1.1%
|
Assets
1 |
25,90,596
|
8,45,735
|
29,96,763
|
-7,06,667
|
25,99,989
|
7,76,744
|
8,27,798
|
6,62,273
|
Book Value Per Share
2 |
2,61,417
|
2,87,031
|
3,35,191
|
3,21,579
|
3,87,384
|
4,16,802
|
4,40,606
|
4,78,396
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
13,276
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
4.81%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/02/20
|
27/02/21
|
26/02/22
|
25/02/23
|
24/02/24
|
-
|
-
|
-
|
Last Close Price
6,11,375
USD Average target price
6,78,273
USD Spread / Average Target +10.94% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.55% | 24TCr | | +27.71% | 18TCr | | +1.31% | 14TCr | | +82.25% | 11TCr | | -9.91% | 7.03TCr | | -7.04% | 5.62TCr | | +139.84% | 3.8TCr | | +32.44% | 3.38TCr | | -37.13% | 3.22TCr |
Consumer Goods Conglomerates
|