End-of-day quote
Sao Paulo
|
5-day change
|
1st Jan Change
|
- BRL
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,684
|
8,653
|
4,609
|
3,974
|
6,533
|
4,062
|
-
|
-
|
Enterprise Value (EV)
1 |
30,159
|
14,890
|
10,476
|
10,050
|
12,517
|
10,714
|
8,059
|
9,151
|
P/E ratio
|
81.6
x
|
-1.47
x
|
-9.11
x
|
-7.31
x
|
-12.9
x
|
12.6
x
|
7.35
x
|
6.16
x
|
Yield
|
0.82%
|
-
|
-
|
-
|
-
|
0.31%
|
2.08%
|
66.6%
|
Capitalization / Revenue
|
2.66
x
|
1.47
x
|
0.96
x
|
0.78
x
|
1.11
x
|
0.61
x
|
0.58
x
|
0.52
x
|
EV / Revenue
|
4.29
x
|
2.52
x
|
2.19
x
|
1.97
x
|
2.12
x
|
1.6
x
|
1.16
x
|
1.18
x
|
EV / EBITDA
|
11.1
x
|
21.6
x
|
7.73
x
|
6.88
x
|
7.21
x
|
5.14
x
|
3.67
x
|
3.62
x
|
EV / FCF
|
-
|
-79.2
x
|
86
x
|
-31
x
|
56.1
x
|
9.73
x
|
5.6
x
|
5.53
x
|
FCF Yield
|
-
|
-1.26%
|
1.16%
|
-3.23%
|
1.78%
|
10.3%
|
17.9%
|
18.1%
|
Price to Book
|
1.35
x
|
0.66
x
|
0.36
x
|
0.3
x
|
0.49
x
|
0.31
x
|
0.31
x
|
0.36
x
|
Nbr of stocks (in thousands)
|
1,634,678
|
1,868,968
|
1,873,579
|
1,874,633
|
1,871,916
|
1,871,956
|
-
|
-
|
Reference price
2 |
11.43
|
4.630
|
2.460
|
2.120
|
3.490
|
2.170
|
2.170
|
2.170
|
Announcement Date
|
3/31/20
|
3/31/21
|
3/24/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,027
|
5,899
|
4,778
|
5,092
|
5,895
|
6,696
|
6,948
|
7,761
|
EBITDA
1 |
2,709
|
689.7
|
1,355
|
1,460
|
1,736
|
2,085
|
2,195
|
2,528
|
EBIT
1 |
1,511
|
-463.4
|
400
|
535.6
|
829.8
|
1,217
|
1,338
|
1,948
|
Operating Margin
|
21.5%
|
-7.85%
|
8.37%
|
10.52%
|
14.08%
|
18.18%
|
19.26%
|
25.1%
|
Earnings before Tax (EBT)
1 |
183.8
|
-3,836
|
-505.4
|
-592.1
|
-119.7
|
239
|
447
|
-
|
Net income
1 |
235.2
|
-5,806
|
-489.1
|
-528.9
|
-492.9
|
223.5
|
456.2
|
577.7
|
Net margin
|
3.35%
|
-98.42%
|
-10.24%
|
-10.39%
|
-8.36%
|
3.34%
|
6.57%
|
7.44%
|
EPS
2 |
0.1400
|
-3.140
|
-0.2700
|
-0.2900
|
-0.2700
|
0.1716
|
0.2952
|
0.3524
|
Free Cash Flow
1 |
-
|
-188
|
121.9
|
-324.2
|
223.2
|
1,101
|
1,439
|
1,654
|
FCF margin
|
-
|
-3.19%
|
2.55%
|
-6.37%
|
3.79%
|
16.44%
|
20.71%
|
21.31%
|
FCF Conversion (EBITDA)
|
-
|
-
|
9%
|
-
|
12.86%
|
52.81%
|
65.55%
|
65.43%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
492.68%
|
315.45%
|
286.3%
|
Dividend per Share
2 |
0.0940
|
-
|
-
|
-
|
-
|
0.006670
|
0.0452
|
1.444
|
Announcement Date
|
3/31/20
|
3/31/21
|
3/24/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
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 |
1,169
|
1,046
|
1,177
|
1,155
|
1,064
|
1,696
|
1,330
|
1,387
|
1,270
|
1,909
|
1,518
|
1,655
|
1,370
|
1,972
|
EBITDA
1 |
235.4
|
423.9
|
401.6
|
355.1
|
231.7
|
471.5
|
452.4
|
426
|
305.8
|
551.9
|
502.7
|
536
|
382
|
618
|
EBIT
1 |
-38.88
|
172.2
|
165.6
|
120
|
4.677
|
243.2
|
226.4
|
202.5
|
77.52
|
323.5
|
331
|
368
|
212
|
447
|
Operating Margin
|
-3.33%
|
16.46%
|
14.07%
|
10.39%
|
0.44%
|
14.34%
|
17.02%
|
14.6%
|
6.1%
|
16.95%
|
21.8%
|
22.24%
|
15.47%
|
22.67%
|
Earnings before Tax (EBT)
|
-
|
-54.22
|
-31.35
|
-143
|
-226
|
-
|
-
|
-
|
-
|
52.48
|
-
|
-
|
-
|
-
|
Net income
1 |
-370.2
|
65.02
|
-13.11
|
-101
|
-211.3
|
-203.5
|
54.39
|
-47.3
|
-102.6
|
-397.4
|
83
|
127
|
1
|
170
|
Net margin
|
-31.68%
|
6.21%
|
-1.11%
|
-8.74%
|
-19.85%
|
-12%
|
4.09%
|
-3.41%
|
-8.08%
|
-20.82%
|
5.47%
|
7.67%
|
0.07%
|
8.62%
|
EPS
2 |
-0.1973
|
0.0253
|
-0.006980
|
-0.0900
|
-0.1125
|
-0.0724
|
0.0300
|
-0.0300
|
-0.0700
|
-0.2000
|
0.0441
|
0.0677
|
0.000730
|
0.0906
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
3/24/22
|
5/12/22
|
8/11/22
|
11/10/22
|
3/23/23
|
5/11/23
|
8/9/23
|
11/8/23
|
3/21/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11,474
|
6,237
|
5,867
|
6,075
|
5,984
|
6,652
|
3,996
|
5,089
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.236
x
|
9.043
x
|
4.331
x
|
4.161
x
|
3.447
x
|
3.19
x
|
1.82
x
|
2.013
x
|
Free Cash Flow
1 |
-
|
-188
|
122
|
-324
|
223
|
1,101
|
1,439
|
1,654
|
ROE (net income / shareholders' equity)
|
4.87%
|
-6.25%
|
-3.77%
|
-4.25%
|
-3.8%
|
2.82%
|
4.11%
|
8.27%
|
ROA (Net income/ Total Assets)
|
2.34%
|
-2.8%
|
-1.65%
|
-1.93%
|
-1.91%
|
1.69%
|
2.83%
|
4.03%
|
Assets
1 |
10,066
|
207,618
|
29,648
|
27,455
|
25,766
|
13,247
|
16,097
|
14,328
|
Book Value Per Share
2 |
8.470
|
7.070
|
6.790
|
7.060
|
7.060
|
6.970
|
6.910
|
6.060
|
Cash Flow per Share
2 |
0.5300
|
0.1400
|
0.2700
|
0.0600
|
0.3600
|
0.6800
|
-
|
-
|
Capex
1 |
678
|
444
|
382
|
442
|
457
|
436
|
420
|
457
|
Capex / Sales
|
9.64%
|
7.53%
|
7.99%
|
8.67%
|
7.75%
|
6.51%
|
6.04%
|
5.88%
|
Announcement Date
|
3/31/20
|
3/31/21
|
3/24/22
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
Last Close Price
2.17
BRL Average target price
3.325
BRL Spread / Average Target +53.23% Consensus |