|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.660 BRL | +1.29% |
|
+5.10% | +18.96% |
| 16/07 | Brazil retailer Assai to launch pharmacy operation with Sao Paulo store | RE |
| 09/05 | Alaska Investimentos raises stake in Brazil's Assai to 5.01% | RE |
Company Valuation: Sendas Distribuidora S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,451 | 26,268 | 18,290 | 7,613 | 9,787 | 11,619 | - | - |
| Change | - | 50.53% | -30.37% | -58.38% | 28.55% | 18.73% | - | - |
| Enterprise Value (EV) 1 | 22,902 | 26,268 | 37,199 | 28,196 | 30,710 | 32,489 | 31,282 | 30,692 |
| Change | - | 14.7% | 41.61% | -24.2% | 8.91% | 5.79% | -3.71% | -1.89% |
| P/E | 10.9x | 21.6x | 25.8x | 9.92x | 19.8x | 8.81x | 7.71x | 6.88x |
| PBR | 6.35x | - | 3.96x | 1.45x | 1.76x | 1.7x | 1.46x | 1.24x |
| PEG | - | -0.9x | -0.6x | 1.21x | -0.6x | 0x | 0.5x | 0.6x |
| Capitalization / Revenue | 0.42x | 0.48x | 0.28x | 0.1x | 0.13x | 0.14x | 0.14x | 0.13x |
| EV / Revenue | 0.55x | 0.48x | 0.56x | 0.38x | 0.4x | 0.4x | 0.37x | 0.35x |
| EV / EBITDA | 6.9x | 6.71x | 7.89x | 5.23x | 5.17x | 4.54x | 4.39x | 4.39x |
| EV / EBIT | 8.88x | 9.22x | 11.3x | 7.34x | 8.48x | 6.07x | 6.27x | 6.38x |
| EV / FCF | 22x | - | 13.9x | 8.69x | 6.78x | 11.7x | 12.2x | 16.2x |
| FCF Yield | 4.55% | - | 7.2% | 11.5% | 14.7% | 8.58% | 8.19% | 6.17% |
| Dividend per Share 2 | 0.1251 | - | - | - | - | 0.082 | 0.2243 | 0.3631 |
| Rate of return | 0.97% | - | - | - | - | 0.95% | 2.59% | 4.19% |
| EPS 2 | 1.189 | 0.9016 | 0.5242 | 0.5673 | 0.3679 | 0.9826 | 1.123 | 1.259 |
| Distribution rate | 10.5% | - | - | - | - | 8.35% | 20% | 28.8% |
| Net sales 1 | 41,898 | 54,520 | 66,503 | 73,819 | 77,307 | 80,317 | 84,797 | 88,529 |
| EBITDA 1 | 3,319 | 3,912 | 4,712 | 5,391 | 5,938 | 7,155 | 7,124 | 6,990 |
| EBIT 1 | 2,579 | 2,850 | 3,285 | 3,844 | 3,623 | 5,355 | 4,989 | 4,810 |
| Net income 1 | 1,610 | 1,220 | 710 | 769 | 497 | 1,339 | 1,549 | 1,685 |
| Net Debt 1 | 5,451 | - | 18,909 | 20,583 | 20,923 | 20,870 | 19,663 | 19,073 |
| Reference price 2 | 12.960 | 19.470 | 13.530 | 5.630 | 7.280 | 8.660 | 8.660 | 8.660 |
| Nbr of stocks (in thousands) | 13,46,499 | 13,49,165 | 13,51,833 | 13,52,216 | 13,44,303 | 13,41,716 | - | - |
| Announcement Date | 21/02/22 | 16/02/23 | 21/02/24 | 19/02/25 | 11/02/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.81x | 0.4x | 4.54x | 0.95% | 227.1Cr | |
| 38.49x | 1.24x | 19.08x | 0.89% | 89TCr | |
| 28.77x | 1.21x | 10.66x | 0.94% | 5.36TCr | |
| 15.74x | 0.54x | 7.92x | 3.28% | 4.01TCr | |
| 20.71x | 0.61x | 11.56x | 2.61% | 3.96TCr | |
| 11.44x | 0.33x | 6.08x | 2.55% | 3.54TCr | |
| 12.64x | 0.48x | 6.09x | 3.68% | 3.49TCr | |
| 46.6x | 0.91x | 10.63x | 2.34% | 3.45TCr | |
| 22.64x | 0.75x | 6.41x | 1.36% | 2.75TCr | |
| 49.44x | 0.61x | 10.25x | 1.09% | 2.34TCr | |
| Average | 25.53x | 0.71x | 9.32x | 1.97% | 11.79TCr | |
| Weighted average by Cap. | 35.13x | 1.11x | 16.54x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ASAI3 Stock
- Valuation Sendas Distribuidora S.A.
Select your edition
All financial news and data tailored to specific country editions
