Delayed
Sao Paulo
11:41:46 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
23.02
BRL
|
-0.56%
|
|
-0.73%
|
-8.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,345
|
3,406
|
3,493
|
4,337
|
5,548
|
5,365
|
-
|
-
|
Enterprise Value (EV)
1 |
4,345
|
3,406
|
3,493
|
4,337
|
5,548
|
5,365
|
5,365
|
5,365
|
P/E ratio
|
8.17
x
|
10.6
x
|
6.13
x
|
5.47
x
|
6.59
x
|
5.58
x
|
5.15
x
|
4.55
x
|
Yield
|
5.2%
|
3.13%
|
5.77%
|
-
|
-
|
7.34%
|
7.77%
|
8.24%
|
Capitalization / Revenue
|
3.26
x
|
2.43
x
|
1.95
x
|
1.8
x
|
2.11
x
|
1.81
x
|
1.64
x
|
1.45
x
|
EV / Revenue
|
3.26
x
|
2.43
x
|
1.95
x
|
1.8
x
|
2.11
x
|
1.81
x
|
1.64
x
|
1.45
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.07
x
|
0.79
x
|
0.75
x
|
0.83
x
|
0.99
x
|
0.81
x
|
0.74
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
215,187
|
217,356
|
220,104
|
220,836
|
221,581
|
232,550
|
-
|
-
|
Reference price
2 |
20.19
|
15.67
|
15.87
|
19.64
|
25.04
|
23.07
|
23.07
|
23.07
|
Announcement Date
|
2/6/20
|
2/8/21
|
2/11/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,332
|
1,400
|
1,794
|
2,407
|
2,629
|
2,963
|
3,275
|
3,697
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
963.8
|
638.1
|
1,270
|
1,807
|
1,941
|
1,750
|
2,002
|
-
|
Operating Margin
|
72.36%
|
45.58%
|
70.76%
|
75.07%
|
73.84%
|
59.05%
|
61.13%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
489.4
|
905.8
|
1,177
|
1,237
|
1,374
|
1,532
|
1,692
|
Net income
1 |
528.4
|
322.1
|
572.2
|
800.2
|
851.6
|
937.7
|
1,023
|
1,126
|
Net margin
|
39.67%
|
23.01%
|
31.88%
|
33.24%
|
32.39%
|
31.65%
|
31.23%
|
30.47%
|
EPS
2 |
2.470
|
1.480
|
2.590
|
3.590
|
3.800
|
4.132
|
4.475
|
5.067
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.050
|
0.4900
|
0.9160
|
-
|
-
|
1.693
|
1.792
|
1.902
|
Announcement Date
|
2/6/20
|
2/8/21
|
2/11/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
477.9
|
511
|
509.9
|
582.1
|
659.5
|
655.8
|
629.4
|
-
|
707.7
|
668.2
|
697
|
711
|
717
|
759
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
290.8
|
359.7
|
377.2
|
435.2
|
507.2
|
487.4
|
463.2
|
454.4
|
532.4
|
491.2
|
418.1
|
420.9
|
435.6
|
454.5
|
Operating Margin
|
60.85%
|
70.39%
|
73.98%
|
74.76%
|
76.91%
|
74.32%
|
73.59%
|
-
|
75.23%
|
73.51%
|
59.98%
|
59.2%
|
60.76%
|
59.88%
|
Earnings before Tax (EBT)
1 |
251.3
|
261.3
|
270
|
293.8
|
323.3
|
289.6
|
215.2
|
-
|
335.1
|
355.1
|
325
|
330
|
338
|
364
|
Net income
1 |
151.5
|
162
|
183.2
|
201.7
|
218.1
|
197.3
|
190
|
201.9
|
228.2
|
231.5
|
229.4
|
229.5
|
234.8
|
248.5
|
Net margin
|
31.69%
|
31.7%
|
35.92%
|
34.65%
|
33.08%
|
30.09%
|
30.19%
|
-
|
32.25%
|
34.64%
|
32.91%
|
32.27%
|
32.74%
|
32.74%
|
EPS
2 |
0.6900
|
0.7223
|
0.8231
|
0.9100
|
0.9800
|
0.8769
|
0.8500
|
0.9100
|
1.030
|
1.010
|
1.005
|
1.010
|
1.035
|
1.095
|
Dividend per Share
2 |
0.2320
|
0.4840
|
-
|
0.3520
|
0.3620
|
-
|
-
|
-
|
-
|
-
|
-
|
0.8200
|
-
|
0.9000
|
Announcement Date
|
11/4/21
|
2/11/22
|
5/9/22
|
8/9/22
|
11/4/22
|
2/8/23
|
5/9/23
|
8/11/23
|
11/9/23
|
2/6/24
|
-
|
-
|
-
|
-
|
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)
|
12.6%
|
7.8%
|
12.8%
|
16.2%
|
15.5%
|
15.1%
|
15.1%
|
15.2%
|
ROA (Net income/ Total Assets)
|
1.4%
|
0.7%
|
1.2%
|
1.6%
|
1.5%
|
1.49%
|
1.48%
|
1.6%
|
Assets
1 |
37,743
|
46,011
|
47,681
|
50,012
|
56,772
|
62,932
|
69,121
|
70,406
|
Book Value Per Share
2 |
18.90
|
19.70
|
21.20
|
23.60
|
25.30
|
28.40
|
31.20
|
34.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/8/21
|
2/11/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
23.07
BRL Average target price
26.2
BRL Spread / Average Target +13.58% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.23% | 1.05B | | +13.79% | 556B | | +12.43% | 298B | | +9.95% | 247B | | +21.78% | 210B | | +21.81% | 170B | | +9.03% | 162B | | +5.13% | 153B | | +0.27% | 139B | | -10.52% | 138B |
Other Banks
|