Market Closed -
Sao Paulo
04:10:00 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
3.75
BRL
|
-29.73%
|
|
-2.09%
|
-5.06%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,122
|
7,122
|
2,890
|
1,781
|
1,691
|
-
|
-
|
Enterprise Value (EV)
1 |
7,130
|
6,660
|
2,818
|
1,804
|
1,685
|
1,901
|
2,007
|
P/E ratio
|
123
x
|
86.4
x
|
38.5
x
|
50.6
x
|
24.2
x
|
13.5
x
|
12.9
x
|
Yield
|
0.03%
|
0.45%
|
-
|
-
|
0.25%
|
1.31%
|
1.47%
|
Capitalization / Revenue
|
4.17
x
|
2.88
x
|
1.02
x
|
0.56
x
|
0.49
x
|
0.42
x
|
0.38
x
|
EV / Revenue
|
4.18
x
|
2.69
x
|
0.99
x
|
0.57
x
|
0.49
x
|
0.47
x
|
0.45
x
|
EV / EBITDA
|
44.4
x
|
27.6
x
|
10.9
x
|
6.76
x
|
3.46
x
|
3.01
x
|
3.08
x
|
EV / FCF
|
614,952,368
x
|
-
|
-15,674,613
x
|
9,382,536
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
13.8
x
|
4.27
x
|
1.57
x
|
0.98
x
|
0.93
x
|
0.85
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
372,856
|
435,058
|
461,643
|
450,923
|
450,923
|
-
|
-
|
Reference price
2 |
19.10
|
16.37
|
6.260
|
3.950
|
3.750
|
3.750
|
3.750
|
Announcement Date
|
3/8/21
|
3/16/22
|
3/8/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,707
|
2,477
|
2,835
|
3,173
|
3,428
|
4,041
|
4,437
|
EBITDA
1 |
160.7
|
241.6
|
259.5
|
267.1
|
487.1
|
630.8
|
650.7
|
EBIT
1 |
108
|
130.7
|
135.7
|
128.1
|
165.5
|
279.2
|
330.2
|
Operating Margin
|
6.33%
|
5.28%
|
4.79%
|
4.04%
|
4.83%
|
6.91%
|
7.44%
|
Earnings before Tax (EBT)
1 |
-
|
120
|
112
|
55.9
|
114.6
|
181.1
|
-
|
Net income
1 |
74.2
|
91.61
|
75.29
|
35.98
|
75.94
|
129.1
|
184
|
Net margin
|
4.35%
|
3.7%
|
2.66%
|
1.13%
|
2.22%
|
3.19%
|
4.15%
|
EPS
2 |
0.1559
|
0.1896
|
0.1628
|
0.0781
|
0.1550
|
0.2772
|
0.2900
|
Free Cash Flow
|
11.6
|
-
|
-179.8
|
192.3
|
-
|
-
|
-
|
FCF margin
|
0.68%
|
-
|
-6.34%
|
6.06%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
7.21%
|
-
|
-
|
72%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
15.63%
|
-
|
-
|
534.46%
|
-
|
-
|
-
|
Dividend per Share
2 |
0.006570
|
0.0744
|
-
|
-
|
0.009220
|
0.0491
|
0.0550
|
Announcement Date
|
3/8/21
|
3/16/22
|
3/8/23
|
3/7/24
|
-
|
-
|
-
|
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 |
694.4
|
746.7
|
800.7
|
739.9
|
788
|
912.9
|
944.8
|
794.1
|
820.6
|
934.2
|
815.6
|
874.4
|
936.2
|
867.5
|
-
|
EBITDA
|
65.55
|
52.04
|
103.8
|
72.22
|
69.18
|
64.98
|
69.93
|
65.43
|
66.75
|
60.11
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
14.66
|
38.37
|
37.47
|
35.18
|
13.79
|
40.02
|
35.4
|
23.34
|
24.29
|
41.91
|
64.4
|
65.12
|
42.58
|
-
|
Operating Margin
|
-
|
1.96%
|
4.79%
|
5.06%
|
4.46%
|
1.51%
|
4.24%
|
4.46%
|
2.84%
|
2.6%
|
5.14%
|
7.36%
|
6.96%
|
4.91%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
17.47
|
3.622
|
7.567
|
-8.471
|
28.03
|
41.39
|
30.97
|
-
|
-
|
Net income
1 |
-
|
8.322
|
20.47
|
10.58
|
-
|
-
|
-
|
1.477
|
5.151
|
-4.473
|
18.15
|
26.97
|
20.07
|
-
|
-
|
Net margin
|
-
|
1.11%
|
2.56%
|
1.43%
|
-
|
-
|
-
|
0.19%
|
0.63%
|
-0.48%
|
2.23%
|
3.08%
|
2.14%
|
-
|
-
|
EPS
2 |
0.0960
|
0.005500
|
0.0445
|
0.0229
|
0.0900
|
0.004700
|
0.0246
|
0.003190
|
0.0456
|
-0.009700
|
0.0200
|
0.0500
|
0.0500
|
0.0200
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0103
|
-
|
0.0103
|
-
|
-
|
Announcement Date
|
3/16/22
|
5/5/22
|
8/10/22
|
11/9/22
|
3/8/23
|
5/5/23
|
8/10/23
|
11/9/23
|
3/7/24
|
5/10/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8.83
|
-
|
-
|
23.2
|
-
|
210
|
316
|
Net Cash position
1 |
-
|
462
|
72.3
|
-
|
6
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.0549
x
|
-
|
-
|
0.0868
x
|
-
|
0.3333
x
|
0.4852
x
|
Free Cash Flow
|
11.6
|
-
|
-180
|
192
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.9%
|
6.6%
|
2.81%
|
1.97%
|
3.58%
|
6.49%
|
7.45%
|
ROA (Net income/ Total Assets)
|
3.72%
|
2.81%
|
1.43%
|
0.94%
|
2.38%
|
3.14%
|
-
|
Assets
1 |
1,992
|
3,260
|
5,280
|
3,821
|
3,187
|
4,106
|
-
|
Book Value Per Share
2 |
1.380
|
3.830
|
3.980
|
4.010
|
4.050
|
4.420
|
4.480
|
Cash Flow per Share
2 |
-
|
-
|
-
|
0.9300
|
0.6300
|
0.5800
|
-
|
Capex
1 |
177
|
272
|
383
|
237
|
228
|
301
|
374
|
Capex / Sales
|
10.35%
|
11%
|
13.5%
|
7.46%
|
6.65%
|
7.46%
|
8.43%
|
Announcement Date
|
3/8/21
|
3/16/22
|
3/8/23
|
3/7/24
|
-
|
-
|
-
|
Last Close Price
3.75
BRL Average target price
5.189
BRL Spread / Average Target +38.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.06% | 323M | | +12.04% | 1.88B | | -6.91% | 1.74B | | -6.60% | 1.41B | | +22.15% | 1.05B | | -5.82% | 891M | | -12.85% | 321M | | +61.39% | 230M | | -1.66% | 101M |
Pet & Pet Supplies Retailers
|