Delayed
Sao Paulo
08:53:10 06/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
16.41
BRL
|
-0.18%
|
|
+4.60%
|
+26.82%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,080
|
25,050
|
38,700
|
49,320
|
-
|
-
|
Enterprise Value (EV)
1 |
24,718
|
25,050
|
38,700
|
49,320
|
49,320
|
49,320
|
P/E ratio
|
13.2
x
|
8.48
x
|
10.8
x
|
12.5
x
|
11.4
x
|
10.5
x
|
Yield
|
6.46%
|
-
|
-
|
7.02%
|
7.67%
|
8.61%
|
Capitalization / Revenue
|
10.2
x
|
6.82
x
|
8.3
x
|
9.53
x
|
8.55
x
|
7.65
x
|
EV / Revenue
|
10.2
x
|
6.82
x
|
8.3
x
|
9.53
x
|
8.55
x
|
7.65
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.38
x
|
-
|
-
|
4.2
x
|
4.04
x
|
3.83
x
|
Nbr of stocks (in thousands)
|
30,00,000
|
30,00,000
|
30,00,000
|
30,00,000
|
-
|
-
|
Reference price
2 |
8.360
|
8.350
|
12.90
|
16.44
|
16.44
|
16.44
|
Announcement Date
|
15/02/22
|
02/03/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
2,452
|
3,672
|
4,664
|
5,173
|
5,767
|
6,447
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,186
|
3,368
|
3,951
|
4,401
|
4,748
|
5,124
|
Operating Margin
|
-
|
89.15%
|
91.72%
|
84.72%
|
85.08%
|
82.32%
|
79.49%
|
Earnings before Tax (EBT)
1 |
-
|
2,196
|
3,466
|
4,065
|
4,416
|
4,579
|
5,393
|
Net income
1 |
1,769
|
1,896
|
2,953
|
3,582
|
3,933
|
4,243
|
4,664
|
Net margin
|
-
|
77.34%
|
80.4%
|
76.81%
|
76.03%
|
73.57%
|
72.34%
|
EPS
2 |
0.5898
|
0.6320
|
0.9843
|
1.194
|
1.314
|
1.444
|
1.571
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.5404
|
-
|
-
|
1.155
|
1.261
|
1.416
|
Announcement Date
|
01/03/21
|
15/02/22
|
02/03/23
|
23/02/24
|
-
|
-
|
-
|
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 |
659.7
|
727.3
|
727
|
903.3
|
867
|
-
|
-
|
1,086
|
-
|
-
|
1,242
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
906
|
1,004
|
1,096
|
1,047
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
83.45%
|
-
|
-
|
84.33%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,036
|
1,131
|
1,070
|
-
|
-
|
-
|
-
|
Net income
1 |
492.1
|
545.7
|
557
|
680.8
|
766.2
|
948.8
|
840.4
|
822.6
|
916.6
|
1,003
|
946.6
|
983.9
|
1,021
|
1,048
|
-
|
Net margin
|
74.6%
|
75.03%
|
76.62%
|
75.37%
|
88.38%
|
-
|
-
|
75.77%
|
-
|
-
|
76.24%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1640
|
0.1819
|
0.1857
|
0.2269
|
0.2554
|
0.3162
|
0.2801
|
0.2742
|
0.3055
|
0.3342
|
0.3190
|
0.3291
|
0.3384
|
0.3436
|
0.3500
|
Dividend per Share
2 |
-
|
0.2958
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.6565
|
0.7908
|
0.6776
|
1.136
|
-
|
Announcement Date
|
10/11/21
|
15/02/22
|
09/05/22
|
15/08/22
|
08/11/22
|
02/03/23
|
10/05/23
|
14/08/23
|
08/11/23
|
23/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
362
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
19.3%
|
-
|
-
|
34.8%
|
36.7%
|
37.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
31.5%
|
34%
|
36.3%
|
Assets
1 |
-
|
-
|
-
|
-
|
12,486
|
12,479
|
12,848
|
Book Value Per Share
2 |
-
|
3.520
|
-
|
-
|
3.910
|
4.070
|
4.290
|
Cash Flow per Share
|
-
|
0.5300
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/03/21
|
15/02/22
|
02/03/23
|
23/02/24
|
-
|
-
|
-
|
Last Close Price
16.44
BRL Average target price
16.71
BRL Spread / Average Target +1.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.44% | 9.73B | | -3.80% | 60.87B | | +6.15% | 52.16B | | +4.47% | 25.76B | | +17.42% | 23.82B | | +19.69% | 6.13B | | -2.23% | 4.13B | | +3.50% | 2.04B | | +14.65% | 1.82B | | -22.65% | 1.48B |
Insurance Brokers
|