Valuation Lojas Renner S.A.

Stocks

Delayed Sao Paulo 06:53:08 15/09/2026 pm IST			5-day change	1st Jan Change
11.15 ^BRL	+1.46%		-3.96%	-17.03%

10/09	SKAGEN Vekst rose 2.31 percent in August, bought Securitas and sold Norion Bank	FW
08/08	Lojas Renner S.A., Q2 2026 Earnings Call, Aug 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,089	19,873	16,647	12,747	12,872	10,776	-	-
Change	-	-17.5%	-16.24%	-23.43%	0.98%	-16.28%	-	-
Enterprise Value (EV) ¹	24,269	21,685	15,470	10,921	11,372	12,087	12,381	12,739
Change	-	-10.65%	-28.66%	-29.4%	4.13%	6.29%	2.43%	2.89%
P/E	36.9x	15.5x	17.1x	10.6x	9.33x	7.09x	6.56x	5.91x
PBR	2.46x	-	1.66x	1.18x	1.3x	1.02x	0.95x	0.89x
PEG	-	0.2x	-0.7x	0.5x	0.3x	0.74x	0.8x	0.5x
Capitalization / Revenue	2.28x	1.5x	1.22x	0.88x	0.81x	0.65x	0.59x	0.54x
EV / Revenue	2.3x	1.63x	1.13x	0.76x	0.72x	0.73x	0.68x	0.64x
EV / EBITDA	14.1x	9.03x	7.35x	4.12x	3.57x	3.91x	3.49x	3.24x
EV / EBIT	29.8x	15.4x	17.4x	8.67x	6.33x	6.26x	5.71x	5.17x
EV / FCF	86.2x	50.3x	8.74x	6.04x	7.91x	8.43x	8.84x	8.03x
FCF Yield	1.16%	1.99%	11.4%	16.6%	12.6%	11.9%	11.3%	12.5%
Dividend per Share ²	0.3896	-	0.6488	0.6456	0.8383	1.31	1.025	1.241
Rate of return	1.75%	-	4.1%	5.33%	6.23%	11.7%	9.14%	11.1%
EPS ²	0.6026	1.203	0.9241	1.138	1.442	1.581	1.71	1.898
Distribution rate	64.7%	-	70.2%	56.7%	58.1%	82.9%	59.9%	65.4%
Net sales ¹	10,572	13,271	13,648	14,436	15,830	16,523	18,123	19,793
EBITDA ¹	1,723	2,401	2,104	2,650	3,187	3,093	3,544	3,926
EBIT ¹	813.9	1,407	889.1	1,259	1,797	1,932	2,169	2,466
Net income ¹	633.1	1,292	976.3	1,197	1,500	1,521	1,669	1,867
Net Debt ¹	180.6	1,812	-1,177	-1,826	-1,500	1,311	1,605	1,963
Reference price ²	22.22	18.62	15.84	12.12	13.45	11.21	11.21	11.21
Nbr of stocks (in thousands)	10,84,183	10,67,423	10,51,161	10,51,732	9,57,030	9,61,283	-	-
Announcement Date	17/03/22	16/02/23	14/03/24	20/02/25	03/03/26	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOJAS RENNER S.A.	7.09x	0.73x	3.91x	11.69%	209.01Cr
INDITEX	24.78x	3.77x	13.42x	3.59%	19TCr
FAST RETAILING CO., LTD.	39.99x	4.91x	20.32x	0.94%	13TCr
ROSS STORES, INC.	26.67x	2.71x	17.46x	0.78%	7.35TCr
KERING	46.23x	2.58x	9.77x	1.43%	3.37TCr
HENNES & MAURITZ AB	21.06x	1.43x	8.1x	4.42%	2.71TCr
TAPESTRY, INC.	14.9x	2.9x	11.16x	1.58%	2.35TCr
NEXT PLC	18.11x	2.52x	11.21x	1.97%	2.26TCr
BURLINGTON STORES, INC.	20.22x	1.21x	10.28x	-.--%	1.46TCr
LPP SA	15.24x	1.82x	7.67x	4.22%	1.08TCr
Average	23.43x	2.46x	11.33x	3.06%	5.33TCr
Weighted average by Cap.	28.88x	3.50x	14.76x	2.24%