Market Closed -
Sao Paulo
01:37:37 04/05/2024 am IST
|
5-day change
|
1st Jan Change
|
14.83
BRL
|
+5.85%
|
|
+1.16%
|
-17.79%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,670
|
8,575
|
5,702
|
5,661
|
9,864
|
8,121
|
-
|
-
|
Enterprise Value (EV)
1 |
10,452
|
9,476
|
7,854
|
5,661
|
13,181
|
11,560
|
11,287
|
11,568
|
P/E ratio
|
31.2
x
|
33.8
x
|
16.4
x
|
16.3
x
|
20.7
x
|
13
x
|
10.4
x
|
9.87
x
|
Yield
|
2.03%
|
2.7%
|
5.97%
|
-
|
-
|
2.29%
|
5.2%
|
4.57%
|
Capitalization / Revenue
|
3.33
x
|
2.89
x
|
1.47
x
|
1.27
x
|
1.52
x
|
1.04
x
|
0.97
x
|
0.92
x
|
EV / Revenue
|
3.6
x
|
3.19
x
|
2.03
x
|
1.27
x
|
2.04
x
|
1.48
x
|
1.35
x
|
1.31
x
|
EV / EBITDA
|
14.2
x
|
11.3
x
|
7.44
x
|
4.76
x
|
7.55
x
|
5.82
x
|
5.2
x
|
5.02
x
|
EV / FCF
|
29.1
x
|
20.6
x
|
13
x
|
-
|
12.9
x
|
14.7
x
|
12.7
x
|
11.7
x
|
FCF Yield
|
3.44%
|
4.85%
|
7.71%
|
-
|
7.78%
|
6.82%
|
7.89%
|
8.53%
|
Price to Book
|
5.5
x
|
4.9
x
|
3.09
x
|
-
|
1.72
x
|
1.5
x
|
1.37
x
|
-
|
Nbr of stocks (in thousands)
|
3,32,582
|
3,33,235
|
3,32,818
|
3,84,725
|
5,46,806
|
5,45,041
|
-
|
-
|
Reference price
2 |
29.08
|
25.73
|
17.13
|
14.71
|
18.04
|
14.90
|
14.90
|
14.90
|
Announcement Date
|
20/02/20
|
25/02/21
|
17/03/22
|
16/03/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,905
|
2,972
|
3,873
|
4,463
|
6,471
|
7,788
|
8,362
|
8,840
|
EBITDA
1 |
737.7
|
837.5
|
1,056
|
1,190
|
1,746
|
1,988
|
2,171
|
2,303
|
EBIT
1 |
560.2
|
478.7
|
667.3
|
735
|
915.9
|
1,221
|
1,404
|
1,514
|
Operating Margin
|
19.28%
|
16.11%
|
17.23%
|
16.47%
|
14.15%
|
15.68%
|
16.78%
|
17.12%
|
Earnings before Tax (EBT)
1 |
426.2
|
340.7
|
496.1
|
405.4
|
531.3
|
860.7
|
1,073
|
1,157
|
Net income
1 |
312.3
|
257
|
349.9
|
307.9
|
423.8
|
637.5
|
795.3
|
864.7
|
Net margin
|
10.75%
|
8.65%
|
9.04%
|
6.9%
|
6.55%
|
8.19%
|
9.51%
|
9.78%
|
EPS
2 |
0.9333
|
0.7619
|
1.048
|
0.9048
|
0.8700
|
1.150
|
1.436
|
1.510
|
Free Cash Flow
1 |
359.2
|
459.3
|
605.4
|
-
|
1,025
|
788
|
891
|
987
|
FCF margin
|
12.36%
|
15.46%
|
15.63%
|
-
|
15.85%
|
10.12%
|
10.66%
|
11.16%
|
FCF Conversion (EBITDA)
|
48.69%
|
54.85%
|
57.33%
|
-
|
58.75%
|
39.65%
|
41.05%
|
42.86%
|
FCF Conversion (Net income)
|
115.01%
|
178.75%
|
173.02%
|
-
|
242%
|
123.61%
|
112.04%
|
114.14%
|
Dividend per Share
2 |
0.5905
|
0.6943
|
1.023
|
-
|
-
|
0.3412
|
0.7747
|
0.6810
|
Announcement Date
|
20/02/20
|
25/02/21
|
17/03/22
|
16/03/23
|
07/03/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,029
|
1,018
|
1,090
|
1,112
|
1,147
|
1,115
|
1,237
|
1,660
|
1,870
|
1,704
|
1,906
|
1,962
|
2,005
|
1,845
|
EBITDA
1 |
300.7
|
262.2
|
326.6
|
298
|
332.4
|
232.7
|
345.8
|
363.6
|
506
|
530.2
|
515
|
494
|
542.9
|
404.7
|
EBIT
1 |
185.2
|
154.8
|
219.1
|
184.6
|
222.9
|
108.3
|
214.5
|
197.8
|
318
|
185.7
|
319.9
|
314.5
|
360.5
|
229.7
|
Operating Margin
|
18%
|
15.2%
|
20.1%
|
16.6%
|
19.44%
|
9.72%
|
17.34%
|
11.92%
|
17%
|
10.89%
|
16.78%
|
16.04%
|
17.98%
|
12.45%
|
Earnings before Tax (EBT)
1 |
136.3
|
99.4
|
153.5
|
98.23
|
123.5
|
30.12
|
-
|
-
|
-
|
-
|
218.1
|
208.2
|
266.5
|
123.3
|
Net income
1 |
94.96
|
70.8
|
110.4
|
70.51
|
96.01
|
30.95
|
93.85
|
74.43
|
174.2
|
81.28
|
167.5
|
-
|
-
|
-
|
Net margin
|
9.23%
|
6.96%
|
10.13%
|
6.34%
|
8.37%
|
2.78%
|
7.59%
|
4.48%
|
9.32%
|
4.77%
|
8.79%
|
-
|
-
|
-
|
EPS
2 |
0.2857
|
0.2095
|
0.3333
|
0.2127
|
0.2857
|
0.0730
|
0.2476
|
0.2400
|
0.3100
|
0.1600
|
0.2800
|
0.3000
|
0.3500
|
0.2100
|
Dividend per Share
2 |
-
|
0.8952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1480
|
-
|
-
|
Announcement Date
|
28/10/21
|
17/03/22
|
05/05/22
|
04/08/22
|
03/11/22
|
16/03/23
|
04/05/23
|
03/08/23
|
09/11/23
|
07/03/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
781
|
901
|
2,152
|
-
|
3,317
|
3,439
|
3,166
|
3,447
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.059
x
|
1.076
x
|
2.037
x
|
-
|
1.9
x
|
1.73
x
|
1.459
x
|
1.497
x
|
Free Cash Flow
1 |
359
|
459
|
605
|
-
|
1,025
|
788
|
891
|
987
|
ROE (net income / shareholders' equity)
|
19.8%
|
14.6%
|
19.5%
|
-
|
10.9%
|
11.2%
|
13.3%
|
14.6%
|
ROA (Net income/ Total Assets)
|
7.71%
|
4.84%
|
6.04%
|
-
|
4.38%
|
5.5%
|
6.46%
|
-
|
Assets
1 |
4,052
|
5,310
|
5,794
|
-
|
9,686
|
11,588
|
12,310
|
-
|
Book Value Per Share
2 |
5.290
|
5.260
|
5.540
|
-
|
10.50
|
9.930
|
10.90
|
-
|
Cash Flow per Share
2 |
2.180
|
1.930
|
3.050
|
-
|
2.970
|
2.360
|
-
|
-
|
Capex
1 |
208
|
188
|
413
|
-
|
414
|
573
|
554
|
583
|
Capex / Sales
|
7.15%
|
6.32%
|
10.67%
|
-
|
6.4%
|
7.36%
|
6.63%
|
6.59%
|
Announcement Date
|
20/02/20
|
25/02/21
|
17/03/22
|
16/03/23
|
07/03/24
|
-
|
-
|
-
|
Last Close Price
14.9
BRL Average target price
19.9
BRL Spread / Average Target +33.56% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.79% | 1.55B | | -18.58% | 8.15B | | +47.25% | 3.82B | | -8.58% | 2.47B | | -38.71% | 2.46B | | -10.06% | 2.34B | | -5.44% | 1.88B | | -40.78% | 1.21B | | +6.69% | 1.11B | | -23.31% | 1.06B |
Medical & Diagnostic Laboratories
|