IOCHPE-MAXION S.A. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12 BRL | -3.15% |
|
+3.36% | -6.90% |
| 09/05 | Iochpe-Maxion S.A. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 20/03 | Transcript : Iochpe-Maxion S.A. - Analyst/Investor Day |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,562 | 2,362 | 2,339 | 1,783 | 1,937 | 1,754 | - | - |
| Enterprise Value (EV) 1 | 5,978 | 5,877 | 6,783 | 1,783 | 5,740 | 5,648 | 5,666 | 5,641 |
| P/E ratio | 10.5 x | -4.8 x | 4.35 x | 6.4 x | 63.1 x | 6.12 x | 4.62 x | 4.33 x |
| Yield | 3.63% | - | 2.6% | - | - | 5.35% | 7.21% | 8.38% |
| Capitalization / Revenue | 0.36 x | 0.27 x | 0.17 x | 0.11 x | 0.13 x | 0.12 x | 0.11 x | 0.1 x |
| EV / Revenue | 0.6 x | 0.67 x | 0.5 x | 0.11 x | 0.38 x | 0.37 x | 0.35 x | 0.33 x |
| EV / EBITDA | 5.46 x | 15.8 x | 3.68 x | 1.03 x | 4.58 x | 3.63 x | 3.39 x | 3.37 x |
| EV / FCF | 29.4 x | -28.8 x | -12.5 x | - | 3.85 x | 9.48 x | 8.18 x | 8.19 x |
| FCF Yield | 3.4% | -3.47% | -8.02% | - | 26% | 10.6% | 12.2% | 12.2% |
| Price to Book | 1.03 x | 0.63 x | 0.54 x | - | 0.52 x | 0.45 x | 0.43 x | 0.41 x |
| Nbr of stocks (in thousands) | 1,52,365 | 1,52,365 | 1,52,370 | 1,51,470 | 1,50,270 | 1,49,770 | - | - |
| Reference price 2 | 23.38 | 15.50 | 15.35 | 11.77 | 12.89 | 12.00 | 12.00 | 12.00 |
| Announcement Date | 05/03/20 | 04/03/21 | 09/03/22 | 21/03/23 | 06/03/24 | - | - | - |
1BRL in Million2BRL
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10,016 | 8,761 | 13,688 | 16,948 | 14,955 | 15,113 | 16,177 | 17,000 |
| EBITDA 1 | 1,096 | 372.1 | 1,841 | 1,737 | 1,253 | 1,554 | 1,673 | 1,676 |
| EBIT 1 | 676.3 | -184.7 | 1,281 | 1,246 | 782.6 | 1,046 | 1,175 | 1,161 |
| Operating Margin | 6.75% | -2.11% | 9.36% | 7.35% | 5.23% | 6.92% | 7.26% | 6.83% |
| Earnings before Tax (EBT) 1 | 506.4 | -417.7 | 956.9 | 628 | 264.7 | 607.5 | 829 | 834.4 |
| Net income 1 | 337.4 | -491.8 | 537.2 | 278.9 | 30.73 | 297.4 | 402.3 | 418.6 |
| Net margin | 3.37% | -5.61% | 3.92% | 1.65% | 0.21% | 1.97% | 2.49% | 2.46% |
| EPS 2 | 2.231 | -3.228 | 3.526 | 1.840 | 0.2042 | 1.962 | 2.595 | 2.770 |
| Free Cash Flow 1 | 203 | -204 | -544 | - | 1,490 | 596 | 693 | 689 |
| FCF margin | 2.03% | -2.33% | -3.97% | - | 9.96% | 3.94% | 4.28% | 4.05% |
| FCF Conversion (EBITDA) | 18.53% | - | - | - | 118.94% | 38.35% | 41.43% | 41.11% |
| FCF Conversion (Net income) | 60.17% | - | - | - | 4,848.6% | 200.42% | 172.26% | 164.58% |
| Dividend per Share 2 | 0.8492 | - | 0.3994 | - | - | 0.6420 | 0.8652 | 1.006 |
| Announcement Date | 05/03/20 | 04/03/21 | 09/03/22 | 21/03/23 | 06/03/24 | - | - | - |
1BRL in Million2BRL
Estimates
Income Statement Evolution (Quarterly data)
| 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 | 3,787 | 4,277 | 4,192 | 4,318 | 4,160 | 3,998 | 3,801 | 3,672 | 3,484 | 3,596 | 3,789 | 3,822 | 3,590 | - | - |
| EBITDA 1 | 390.8 | 548.2 | 534.6 | 362.7 | 291.5 | 286.8 | 363.4 | 313.3 | 289.4 | 316.6 | 387.1 | 423.5 | 339.8 | - | - |
| EBIT 1 | 249.4 | 419.9 | 279.2 | 245.5 | 166.4 | 165.8 | 245.6 | 197.9 | 173.3 | 200.9 | 260.1 | 289.6 | 224.8 | - | - |
| Operating Margin | 6.59% | 9.82% | 6.66% | 5.68% | 4% | 4.15% | 6.46% | 5.39% | 4.97% | 5.59% | 6.86% | 7.58% | 6.26% | - | - |
| Earnings before Tax (EBT) 1 | 131.2 | 297.6 | 203.6 | 107.7 | -78.88 | - | 123.2 | 78.98 | 28.64 | - | 127.3 | 219.8 | 137.4 | - | - |
| Net income 1 | 93.92 | 160.2 | 190.5 | 69.39 | -141.1 | -16.34 | 59.36 | -4.784 | -7.502 | 50.26 | 61.44 | 107.2 | 66.48 | - | - |
| Net margin | 2.48% | 3.75% | 4.54% | 1.61% | -3.39% | -0.41% | 1.56% | -0.13% | -0.22% | 1.4% | 1.62% | 2.8% | 1.85% | - | - |
| EPS 2 | 0.6163 | 1.052 | 1.254 | 0.4605 | -0.9269 | -0.1079 | 0.3925 | -0.0311 | -0.0493 | 0.3345 | 0.4104 | 0.7145 | 0.4415 | - | - |
| Dividend per Share 2 | 0.3994 | - | 0.2349 | - | - | - | - | - | - | - | 0.1851 | 0.2655 | 0.1870 | 0.4318 | 0.4318 |
| Announcement Date | 09/03/22 | 09/05/22 | 10/08/22 | 09/11/22 | 21/03/23 | 08/05/23 | 09/08/23 | 08/11/23 | 06/03/24 | 08/05/24 | - | - | - | - | - |
1BRL in Million2BRL
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 2,415 | 3,515 | 4,444 | - | 3,803 | 3,894 | 3,912 | 3,887 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.204 x | 9.445 x | 2.414 x | - | 3.036 x | 2.505 x | 2.339 x | 2.319 x |
| Free Cash Flow 1 | 203 | -204 | -544 | - | 1,490 | 596 | 693 | 689 |
| ROE (net income / shareholders' equity) | 11% | -14.7% | 14.3% | - | 6.25% | 7.2% | 9.26% | 8.98% |
| ROA (Net income/ Total Assets) | 3.67% | -4.51% | 3.99% | - | 1.6% | 1.62% | 2.21% | 2.26% |
| Assets 1 | 9,197 | 10,894 | 13,466 | - | 1,920 | 18,334 | 18,204 | 18,549 |
| Book Value Per Share 2 | 22.80 | 24.70 | 28.60 | - | 24.60 | 26.90 | 28.20 | 29.10 |
| Cash Flow per Share 2 | 4.350 | 0.7400 | -0.4800 | - | 13.20 | 8.010 | 6.720 | - |
| Capex 1 | 459 | 317 | 470 | - | 503 | 546 | 621 | 681 |
| Capex / Sales | 4.58% | 3.62% | 3.44% | - | 3.36% | 3.61% | 3.84% | 4% |
| Announcement Date | 05/03/20 | 04/03/21 | 09/03/22 | 21/03/23 | 06/03/24 | - | - | - |
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
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
12
BRL
Average target price
15.26
BRL
Spread / Average Target
+27.17%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.90% | 32Cr | |
| +17.87% | 4.52TCr | |
| +13.80% | 1.85TCr | |
| -23.12% | 1.84TCr | |
| +26.91% | 1.67TCr | |
| +5.70% | 1.62TCr | |
| +92.25% | 1.57TCr | |
| +39.01% | 1.23TCr | |
| +54.79% | 1.21TCr | |
| -27.26% | 1.2TCr |
- Stock Market
- Equities
- MYPK3 Stock
- Financials Iochpe-Maxion S.A.
