GETNINJAS S.A. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.86 BRL | -5.26% |
|
+2.10% | -1.82% |
| 29/03 | GetNinjas S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | GetNinjas S.A. Reports Earnings Results for the Third Quarter Ended September 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 272.2 | 139.1 | 251.4 | 247.2 | - |
| Enterprise Value (EV) 1 | -21.06 | -41.71 | 251.4 | 211.4 | 214.8 |
| P/E ratio | -5.84 x | -8.78 x | 67.8 x | -53.3 x | -324 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 4.36 x | 2.44 x | 4.08 x | 3.55 x | 3.29 x |
| EV / Revenue | -0.34 x | -0.73 x | 4.08 x | 3.04 x | 2.86 x |
| EV / EBITDA | 0.43 x | 1.21 x | -10.3 x | -29.5 x | - |
| EV / FCF | 5,52,516 x | 21,25,501 x | - | - | - |
| FCF Yield | 0% | 0% | - | - | - |
| Price to Book | 0.95 x | 0.5 x | - | 4.52 x | 4.58 x |
| Nbr of stocks (in thousands) | 50,225 | 50,225 | 50,797 | 50,856 | - |
| Reference price 2 | 5.420 | 2.770 | 4.950 | 4.860 | 4.860 |
| Announcement Date | 29/03/22 | 29/03/23 | 29/03/24 | - | - |
1BRL in Million2BRL
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 62.44 | 57.03 | 61.7 | 69.59 | 75.2 |
| EBITDA 1 | - | -48.77 | -34.5 | -24.34 | -7.157 | - |
| EBIT 1 | - | -49.15 | -35.61 | -27.54 | -10.52 | -3.615 |
| Operating Margin | - | -78.72% | -62.44% | -44.64% | -15.12% | -4.81% |
| Earnings before Tax (EBT) 1 | - | -41 | -15.84 | 3.687 | -7.013 | -1.154 |
| Net income 1 | -0.89 | -41 | -15.84 | 3.687 | -4.629 | -0.7618 |
| Net margin | - | -65.67% | -27.78% | 5.98% | -6.65% | -1.01% |
| EPS 2 | -0.0284 | -0.9278 | -0.3154 | 0.0730 | -0.0911 | -0.0150 |
| Free Cash Flow | - | -38.11 | -19.62 | - | - | - |
| FCF margin | - | -61.05% | -34.41% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 27/02/21 | 29/03/22 | 29/03/23 | 29/03/24 | - | - |
1BRL in Million2BRL
Estimates
Income Statement Evolution (Quarterly data)
| 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 | 16.34 | 15.29 | 17.7 | 13.41 | 14.29 | 13.5 | 15.91 | 15.9 | 15.47 | 14.42 | 17.22 | 17.49 | 17.74 | 17.14 | - |
| EBITDA 1 | -13.86 | -10.36 | -6.33 | -11.96 | -9.135 | -7.081 | -6.973 | -6.318 | -2.031 | -8.506 | -2.775 | -1.923 | -1.23 | -1.229 | - |
| EBIT 1 | -14.7 | -10.48 | -6.463 | -12.18 | -9.419 | -7.54 | -7.569 | -6.966 | -2.677 | -9.822 | -3.556 | -2.746 | -2.094 | -2.124 | - |
| Operating Margin | -89.93% | -68.53% | -36.51% | -90.84% | -65.93% | -55.85% | -47.58% | -43.82% | -17.31% | -68.09% | -20.65% | -15.7% | -11.8% | -12.39% | - |
| Earnings before Tax (EBT) 1 | -10.68 | -6.941 | -3.673 | -8.798 | -2.7 | -0.672 | -2.094 | 1.627 | 5.931 | -1.775 | -2.46 | -1.807 | -1.322 | -1.424 | - |
| Net income 1 | -10.68 | -6.941 | -3.673 | -8.798 | -2.7 | -0.672 | -2.094 | 1.51 | 4.244 | -1.775 | -1.623 | -1.193 | -0.8726 | -0.9398 | - |
| Net margin | -65.36% | -45.41% | -20.75% | -65.59% | -18.9% | -4.98% | -13.16% | 9.5% | 27.44% | -12.31% | -9.43% | -6.82% | -4.92% | -5.48% | - |
| EPS 2 | -0.2099 | -0.1197 | -0.0731 | -0.1752 | -0.0538 | -0.0133 | -0.0412 | 0.0297 | 0.0835 | -0.0349 | -0.0320 | -0.0235 | -0.0172 | -0.0185 | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 08/11/21 | 29/03/22 | 16/05/22 | 15/08/22 | 07/11/22 | 29/03/23 | 08/05/23 | 02/08/23 | 07/11/23 | 29/03/24 | - | - | - | - | - |
1BRL in Million2BRL
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | 293 | 181 | - | 35.8 | 32.4 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -38.1 | -19.6 | - | - | - |
| ROE (net income / shareholders' equity) | - | -29.1% | -5.6% | - | -8.13% | -1.4% |
| ROA (Net income/ Total Assets) | - | -26.1% | -5.24% | - | - | - |
| Assets 1 | - | 157.4 | 302.3 | - | - | - |
| Book Value Per Share 2 | - | 5.710 | 5.550 | - | 1.080 | 1.060 |
| Cash Flow per Share | - | -0.7500 | -0.2100 | - | - | - |
| Capex 1 | - | 5.09 | 9.2 | - | 6.61 | 6.02 |
| Capex / Sales | - | 8.15% | 16.13% | - | 9.5% | 8% |
| Announcement Date | 27/02/21 | 29/03/22 | 29/03/23 | 29/03/24 | - | - |
1BRL in Million2BRL
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
4.86
BRL
Average target price
5
BRL
Spread / Average Target
+2.88%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -1.82% | 47.97M | |
| +26.36% | 441B | |
| +25.47% | 263B | |
| +8.80% | 140B | |
| +7.48% | 92.89B | |
| +25.85% | 90.53B | |
| +56.78% | 58.64B | |
| +16.13% | 46.96B | |
| +2.85% | 36.7B | |
| +20.84% | 36.11B |
- Stock Market
- Equities
- NINJ3 Stock
- Financials GetNinjas S.A.
