Stock LAVV3 LAVVI EMPREENDIMENTOS IMOBILIÁRIOS S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Lavvi Empreendimentos Imobiliários S.A.

Equities

LAVV3

BRLAVVACNOR4

Real Estate Development & Operations

Market Closed - Sao Paulo
Other stock markets
 01:37:00 27/04/2024 am IST 		5-day change 1st Jan Change
8.77 BRL +2.93% Intraday chart for Lavvi Empreendimentos Imobiliários S.A. +1.98% -0.45%
06/03 Lavvi Empreendimentos Imobiliários S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
06/03 Lavvi Empreendimentos Imobiliários S.A. Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,972 1,081 932.2 1,722 1,714 - -
Enterprise Value (EV) 1 1,109 616.1 549.3 1,722 1,526 1,442 1,131
P/E ratio 14 x 5.97 x 8.25 x 7.44 x 6.12 x 4.49 x 2.95 x
Yield 1.13% 16.8% 10.2% - 8.02% 12.3% 18.2%
Capitalization / Revenue 5.49 x 1.77 x 1.68 x 1.91 x 1.29 x 0.95 x 0.73 x
EV / Revenue 3.09 x 1.01 x 0.99 x 1.91 x 1.15 x 0.8 x 0.48 x
EV / EBITDA 9.3 x 3.47 x 6.19 x 9.29 x 5.34 x 3.33 x 1.77 x
EV / FCF -13,48,73,853 x -38,14,617 x - - - - -
FCF Yield -0% -0% - - - - -
Price to Book 1.62 x 0.9 x 0.8 x - 1.23 x 1.1 x 0.85 x
Nbr of stocks (in thousands) 2,14,629 2,08,191 1,95,434 1,95,434 1,95,434 - -
Reference price 2 9.190 5.190 4.770 8.810 8.770 8.770 8.770
Announcement Date 18/03/21 09/03/22 08/03/23 06/03/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 359.5 609.3 555.3 903.3 1,330 1,807 2,332
EBITDA 1 119.3 177.4 88.72 185.3 285.9 432.5 637.2
EBIT 1 118.8 176.6 87.84 184.4 284.2 417.1 635.1
Operating Margin 33.06% 28.98% 15.82% 20.42% 21.37% 23.09% 27.23%
Earnings before Tax (EBT) 1 126.3 221.1 154.2 274.8 307 431 -
Net income 1 93.52 177.7 114.9 231.4 253 340.3 -
Net margin 26.01% 29.17% 20.69% 25.62% 19.02% 18.83% -
EPS 2 0.6561 0.8700 0.5784 1.184 1.433 1.952 2.975
Free Cash Flow -8.226 -161.5 - - - - -
FCF margin -2.29% -26.51% - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 0.1035 0.8729 0.4870 - 0.7030 1.083 1.598
Announcement Date 18/03/21 09/03/22 08/03/23 06/03/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 149.3 109.2 99.56 179.7 128.8 159.2 283.5 205 255.7 312.3 354 357.9 386.7 416.6
EBITDA 1 43.68 23.15 13.31 25.12 25.22 21.61 67.19 45.18 62.1 73.8 84.64 84.77 95.52 104.3
EBIT 1 - - - - - - - - - 73.5 84.32 84.43 95.15 103.9
Operating Margin - - - - - - - - - 23.54% 23.82% 23.59% 24.61% 24.93%
Earnings before Tax (EBT) - - - - - - - - - - - - - -
Net income 45.63 24.5 21.08 33.72 27.62 25.61 69.13 48.56 88.14 - - - - -
Net margin 30.56% 22.43% 21.17% 18.77% 21.44% 16.09% 24.38% 23.69% 34.48% - - - - -
EPS 2 0.2100 0.1200 0.1000 0.1700 0.1400 0.1310 0.3500 0.2485 0.4510 0.3391 0.4015 0.3960 0.4388 0.4623
Dividend per Share 2 - - - - - - - - - 0.1128 0.0848 0.1004 0.1980 0.1097
Announcement Date 11/11/21 09/03/22 11/05/22 10/08/22 09/11/22 10/05/23 09/08/23 08/11/23 06/03/24 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - -
Net Cash position 1 863 464 383 - 188 272 583
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow -8.23 -162 - - - - -
ROE (net income / shareholders' equity) 14.2% 14.8% 9.78% - 20.1% 24.5% 30.8%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 5.670 5.750 6.000 - 7.120 7.990 10.40
Cash Flow per Share - - - - - - -
Capex 1 - - - - 1.3 1.72 2.16
Capex / Sales - - - - 0.1% 0.1% 0.09%
Announcement Date 18/03/21 09/03/22 08/03/23 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

Ratings for Lavvi Empreendimentos Imobiliários S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
8.77 BRL
Average target price
12.48 BRL
Spread / Average Target
+42.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
LAVVI EMPREENDIMENTOS IMOBILIÁRIOS S.A. Stock Lavvi Empreendimentos Imobiliários S.A.
-0.45% 334M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. LAVV3 Stock
  4. Financials Lavvi Empreendimentos Imobiliários S.A.