Financials T. Rowe Price Group, Inc. Sao Paulo

Equities

T1RO34

BRT1ROBDR007

Investment Management & Fund Operators

Market Closed - Sao Paulo 12:10:42 11/06/2024 am IST 5-day change 1st Jan Change
308.8 BRL +4.18% Intraday chart for T. Rowe Price Group, Inc. 0.00% +17.40%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 28,471 34,280 45,070 24,371 24,066 26,218 - -
Enterprise Value (EV) 1 26,689 32,128 43,546 22,615 21,999 23,591 24,199 22,622
P/E ratio 14 x 15.2 x 15 x 16.3 x 13.9 x 12.5 x 12.8 x 13.1 x
Yield 2.5% 2.38% 2.2% 4.4% 4.53% 4.2% 4.3% 4.4%
Capitalization / Revenue 5.07 x 5.52 x 5.87 x 3.76 x 3.73 x 3.68 x 3.58 x 3.48 x
EV / Revenue 4.75 x 5.18 x 5.68 x 3.49 x 3.41 x 3.31 x 3.31 x 3 x
EV / EBITDA 10.4 x 10.9 x 11.1 x 8.3 x 8.74 x 8.32 x 8.46 x 7.49 x
EV / FCF 20.2 x - 13.6 x - - 9.06 x 10 x 10.1 x
FCF Yield 4.94% - 7.38% - - 11% 9.97% 9.9%
Price to Book 4.03 x 4.48 x 5 x 2.77 x 2.54 x 2.63 x 2.5 x 2.2 x
Nbr of stocks (in thousands) 2,33,677 2,26,433 2,29,198 2,23,465 2,23,470 2,23,300 - -
Reference price 2 121.8 151.4 196.6 109.1 107.7 117.4 117.4 117.4
Announcement Date 29/01/20 28/01/21 27/01/22 26/01/23 08/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,618 6,207 7,672 6,488 6,460 7,134 7,321 7,531
EBITDA 1 2,578 2,935 3,915 2,726 2,518 2,835 2,860 3,020
EBIT 1 2,387 2,746 3,710 2,500 2,263 2,584 2,587 2,744
Operating Margin 42.49% 44.24% 48.36% 38.54% 35.03% 36.22% 35.34% 36.43%
Earnings before Tax (EBT) 1 2,927 3,242 3,995 1,948 2,490 3,167 2,951 2,857
Net income 1 2,076 2,307 3,002 1,522 1,744 2,093 2,051 1,963
Net margin 36.95% 37.18% 39.14% 23.45% 27% 29.34% 28.01% 26.07%
EPS 2 8.700 9.980 13.12 6.700 7.760 9.380 9.157 8.930
Free Cash Flow 1 1,318 - 3,213 - - 2,604 2,413 2,239
FCF margin 23.46% - 41.88% - - 36.5% 32.96% 29.73%
FCF Conversion (EBITDA) 51.13% - 82.07% - - 91.85% 84.38% 74.14%
FCF Conversion (Net income) 63.49% - 107.01% - - 124.44% 117.66% 114.06%
Dividend per Share 2 3.040 3.600 4.320 4.800 4.880 4.931 5.046 5.160
Announcement Date 29/01/20 28/01/21 27/01/22 26/01/23 08/02/24 - - -
1USD in Million2USD
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 1,962 1,863 1,513 1,588 1,524 1,538 1,610 1,671 1,642 1,750 1,780 1,792 1,807 1,795 1,844
EBITDA 1 916.2 931.9 634.4 683.1 568.8 586.8 655.7 699.6 575.9 755 702.9 705.7 664.1 675.1 761.8
EBIT 1 862.5 838 579.7 573.7 509.1 528 596.6 635.9 502.7 692.4 645.5 655 609.2 626.3 692.9
Operating Margin 43.97% 44.98% 38.31% 36.12% 33.4% 34.34% 37.05% 38.06% 30.62% 39.56% 36.27% 36.54% 33.71% 34.89% 37.57%
Earnings before Tax (EBT) 1 912.6 678.9 388.7 491.8 388.8 619.6 639.7 584.1 646.9 775.5 744.6 752.3 729.4 711.4 738.4
Net income 1 721.7 554.9 332.2 375.2 259.5 411 464.8 442.6 425.9 558 518.9 525.4 491 492.1 527.6
Net margin 36.79% 29.79% 21.96% 23.62% 17.03% 26.73% 28.87% 26.49% 25.94% 31.88% 29.16% 29.31% 27.17% 27.41% 28.61%
EPS 2 3.180 2.410 1.460 1.660 1.160 1.830 2.060 1.970 1.900 2.490 2.205 2.260 2.105 2.170 2.400
Dividend per Share 2 1.080 1.200 1.200 1.200 1.200 1.220 1.220 1.200 1.220 1.220 1.232 1.232 1.232 1.264 1.271
Announcement Date 27/01/22 28/04/22 28/07/22 27/10/22 26/01/23 02/05/23 28/07/23 27/10/23 08/02/24 26/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 1,782 2,152 1,523 1,756 2,067 2,627 2,019 3,595
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1,318 - 3,213 - - 2,604 2,413 2,239
ROE (net income / shareholders' equity) 31.4% 31.2% 35.9% 17% 19% 20.1% 19.6% 18.9%
ROA (Net income/ Total Assets) 24.4% 23.1% 25.9% 12.6% 14.6% 15.7% 14.5% 13.9%
Assets 1 8,510 9,995 11,588 12,076 11,961 13,320 14,132 14,122
Book Value Per Share 2 30.20 33.80 39.40 39.40 42.50 44.60 47.10 53.40
Cash Flow per Share 2 6.380 8.300 15.20 10.40 5.420 13.00 12.10 11.40
Capex 1 205 215 239 238 - 293 275 273
Capex / Sales 3.64% 3.46% 3.12% 3.66% - 4.11% 3.76% 3.63%
Announcement Date 29/01/20 28/01/21 27/01/22 26/01/23 08/02/24 - - -
1USD in Million2USD
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
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
13
Last Close Price
117.4 USD
Average target price
116.3 USD
Spread / Average Target
-0.92%
Consensus
  1. Stock Market
  2. Equities
  3. TROW Stock
  4. T1RO34 Stock
  5. Financials T. Rowe Price Group, Inc.