Projected Income Statement: Lojas Renner S.A.

Forecast Balance Sheet: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 181 1,812 -1,177 -1,826 -1,500 1,311 1,605 1,963
Change - 901.1% -164.96% -55.14% 17.85% 187.4% 22.43% 22.31%
Announcement Date 17/03/22 16/02/23 14/03/24 20/02/25 03/03/26 - - -
1BRL in Million
Estimates

Cash Flow Forecast: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 934 1,105 892.9 679.2 858.4 1,048 1,159 1,261
Change - 18.34% -19.21% -23.93% 26.38% 22.1% 10.54% 8.86%
Free Cash Flow (FCF) 1 281.6 431 1,770 1,808 1,438 1,433 1,400 1,587
Change - 53.02% 310.82% 2.11% -20.45% -0.34% -2.33% 13.33%
Announcement Date 17/03/22 16/02/23 14/03/24 20/02/25 03/03/26 - - -
1BRL in Million
Estimates

Forecast Financial Ratios: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 16.3% 18.09% 15.41% 18.35% 20.13% 18.72% 19.56% 19.84%
EBIT Margin (%) 7.7% 10.6% 6.51% 8.72% 11.35% 11.69% 11.97% 12.46%
EBT Margin (%) 6.05% 10.43% 6.16% 9.15% 10.83% 10.98% 11.4% 11.95%
Net margin (%) 5.99% 9.73% 7.15% 8.29% 9.48% 9.2% 9.21% 9.43%
FCF margin (%) 2.66% 3.25% 12.97% 12.52% 9.09% 8.67% 7.73% 8.02%
FCF / Net Income (%) 44.48% 33.36% 181.35% 151.07% 95.88% 94.26% 83.86% 84.98%

Profitability

        
ROA 3.51% 6.07% 4.69% 5.86% 7.29% 7.8% 7.82% 7.89%
ROE 8.27% 12.99% 9.7% 11.5% 13.73% 14.37% 14.8% 15.28%

Financial Health

        
Leverage (Debt/EBITDA) 0.1x 0.75x - - - 0.42x 0.45x 0.5x
Debt / Free cash flow 0.64x 4.2x - - - 0.91x 1.15x 1.24x

Capital Intensity

        
CAPEX / Current Assets (%) 8.83% 8.33% 6.54% 4.7% 5.42% 6.34% 6.39% 6.37%
CAPEX / EBITDA (%) 54.2% 46.03% 42.45% 25.63% 26.93% 33.89% 32.69% 32.12%
CAPEX / FCF (%) 331.62% 256.46% 50.43% 37.57% 59.69% 73.12% 82.75% 79.49%

Items per share

        
Cash flow per share 1 1.157 1.431 2.521 2.356 2.759 1.22 1.815 2.856
Change - 23.66% 76.23% -6.55% 17.12% -55.79% 48.77% 57.33%
Dividend per Share 1 0.3896 - 0.6488 0.6456 0.8383 1.31 1.025 1.241
Change - - - -0.5% 29.85% 56.29% -21.79% 21.12%
Book Value Per Share 1 9.016 - 9.558 10.24 10.39 10.98 11.85 12.61
Change - - - 7.17% 1.39% 5.72% 7.9% 6.49%
EPS 1 0.6026 1.203 0.9241 1.138 1.442 1.581 1.71 1.898
Change - 99.62% -23.17% 23.17% 26.71% 9.62% 8.15% 11.02%
Nbr of stocks (in thousands) 10,84,183 10,67,423 10,51,161 10,51,732 9,57,030 9,61,283 9,61,283 9,61,283
Announcement Date 17/03/22 16/02/23 14/03/24 20/02/25 03/03/26 - - -
1BRL
Estimates
2026 *2027 *
P/E 7.18x 6.64x
PBR 1.03x 0.96x
EV / Sales 0.74x 0.69x
Yield 11.5% 9.03%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
11.35BRL
Average target price
17.51BRL
Spread / Average Target
+54.31%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. LREN3 Stock
  4. LREN3 Stock
  5. Financials Lojas Renner S.A.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!