Market Closed -
Sao Paulo
01:24:53 29/06/2024 am IST
|
5-day change
|
1st Jan Change
|
55.28
BRL
|
+4.65%
|
|
+3.04%
|
+3.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
92,603
|
70,185
|
83,289
|
66,734
|
67,387
|
61,950
|
-
|
-
|
Enterprise Value (EV)
1 |
92,603
|
70,185
|
83,289
|
66,734
|
67,387
|
61,950
|
61,950
|
61,950
|
P/E ratio
|
14.3
x
|
15.2
x
|
11
x
|
11.8
x
|
13.2
x
|
10.6
x
|
9.46
x
|
8.69
x
|
Yield
|
2.66%
|
3.61%
|
3.13%
|
4.31%
|
4.46%
|
4.96%
|
5.1%
|
5.31%
|
Capitalization / Revenue
|
4.05
x
|
3.02
x
|
3.67
x
|
2.76
x
|
2.41
x
|
2.26
x
|
2.17
x
|
2.08
x
|
EV / Revenue
|
4.05
x
|
3.02
x
|
3.67
x
|
2.76
x
|
2.41
x
|
2.26
x
|
2.17
x
|
2.08
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.98
x
|
1.49
x
|
1.72
x
|
1.52
x
|
1.39
x
|
1.2
x
|
1.11
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
15,61,859
|
15,06,438
|
14,82,798
|
15,30,242
|
15,57,012
|
15,60,460
|
-
|
-
|
Reference price
2 |
59.29
|
46.59
|
56.17
|
43.61
|
43.28
|
39.70
|
39.70
|
39.70
|
Announcement Date
|
15/01/20
|
20/01/21
|
19/01/22
|
25/01/23
|
17/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
22,883
|
23,226
|
22,721
|
24,184
|
28,013
|
27,358
|
28,599
|
29,720
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10,098
|
9,857
|
8,993
|
9,278
|
9,140
|
10,603
|
11,162
|
11,728
|
Operating Margin
|
44.13%
|
42.44%
|
39.58%
|
38.36%
|
32.63%
|
38.76%
|
39.03%
|
39.46%
|
Earnings before Tax (EBT)
1 |
8,594
|
6,051
|
10,166
|
7,301
|
6,865
|
7,945
|
8,778
|
9,095
|
Net income
1 |
6,583
|
4,621
|
7,605
|
5,501
|
5,051
|
5,828
|
6,501
|
6,870
|
Net margin
|
28.77%
|
19.9%
|
33.47%
|
22.75%
|
18.03%
|
21.3%
|
22.73%
|
23.12%
|
EPS
2 |
4.160
|
3.060
|
5.100
|
3.690
|
3.270
|
3.737
|
4.198
|
4.568
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.580
|
1.680
|
1.760
|
1.880
|
1.930
|
1.969
|
2.026
|
2.107
|
Announcement Date
|
15/01/20
|
20/01/21
|
19/01/22
|
25/01/23
|
17/01/24
|
-
|
-
|
-
|
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 |
5,657
|
5,569
|
5,983
|
6,296
|
6,336
|
7,141
|
7,141
|
7,000
|
6,731
|
6,685
|
6,801
|
6,906
|
6,937
|
6,923
|
7,167
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,124
|
2,067
|
2,259
|
2,659
|
2,293
|
2,586
|
2,572
|
2,470
|
1,512
|
2,226
|
2,624
|
2,744
|
2,744
|
2,640
|
2,809
|
Operating Margin
|
37.55%
|
37.12%
|
37.76%
|
42.23%
|
36.19%
|
36.21%
|
36.02%
|
35.29%
|
22.46%
|
33.3%
|
38.59%
|
39.72%
|
39.55%
|
38.14%
|
39.19%
|
Earnings before Tax (EBT)
1 |
2,137
|
1,955
|
1,948
|
2,297
|
1,101
|
2,159
|
1,751
|
1,955
|
1,000
|
1,673
|
2,004
|
2,106
|
2,134
|
2,029
|
2,269
|
Net income
1 |
1,582
|
1,466
|
1,464
|
1,718
|
853
|
1,592
|
1,281
|
1,412
|
766
|
1,209
|
1,489
|
1,543
|
1,592
|
1,465
|
1,653
|
Net margin
|
27.97%
|
26.32%
|
24.47%
|
27.29%
|
13.46%
|
22.29%
|
17.94%
|
20.17%
|
11.38%
|
18.09%
|
21.9%
|
22.34%
|
22.95%
|
21.16%
|
23.07%
|
EPS
2 |
1.070
|
0.9900
|
0.9900
|
1.160
|
0.5700
|
1.040
|
0.8400
|
0.9100
|
0.4900
|
0.7800
|
0.9472
|
0.9881
|
1.011
|
0.9477
|
1.060
|
Dividend per Share
2 |
0.4600
|
0.4600
|
0.4600
|
0.4800
|
0.4800
|
0.4800
|
-
|
0.4800
|
0.4900
|
0.4900
|
0.4900
|
0.4956
|
0.5006
|
0.4944
|
0.4988
|
Announcement Date
|
19/01/22
|
14/04/22
|
15/07/22
|
14/10/22
|
25/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
17/01/24
|
01/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.1%
|
10%
|
16%
|
12.6%
|
10.8%
|
11.8%
|
12.1%
|
13.1%
|
ROA (Net income/ Total Assets)
|
1.45%
|
0.93%
|
1.43%
|
0.98%
|
0.82%
|
0.94%
|
1.01%
|
1.01%
|
Assets
1 |
4,54,000
|
4,96,882
|
5,31,818
|
5,61,327
|
6,15,976
|
6,16,923
|
6,42,474
|
6,80,234
|
Book Value Per Share
2 |
29.90
|
31.30
|
32.70
|
28.70
|
31.10
|
33.00
|
35.90
|
37.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/01/20
|
20/01/21
|
19/01/22
|
25/01/23
|
17/01/24
|
-
|
-
|
-
|
Last Close Price
39.7
USD Average target price
47.31
USD Spread / Average Target +19.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.91% | 581B | | +18.12% | 311B | | +21.47% | 263B | | +24.09% | 187B | | +29.19% | 175B | | +7.62% | 158B | | -1.49% | 154B | | +8.69% | 150B | | +13.94% | 142B |
Other Banks
|