Financials Springs Global Participações S.A.

Equities

SGPS3

BRSGPSACNOR4

Textiles & Leather Goods

Market Closed - Sao Paulo 04:05:00 2024-04-26 pm EDT 5-day change 1st Jan Change
0.79 BRL -20.20% Intraday chart for Springs Global Participações S.A. +5.33% -40.15%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 540.5 345 614.5 389.5 245.5 67.5
Enterprise Value (EV) 1 1,426 1,283 1,727 1,520 1,359 1,124
P/E ratio 25.7 x 3.09 x 13.4 x -1.21 x -1.6 x -0.11 x
Yield - - - - - -
Capitalization / Revenue 0.25 x 0.25 x 0.43 x 0.25 x 0.14 x 0.06 x
EV / Revenue 0.65 x 0.94 x 1.21 x 0.99 x 0.79 x 0.92 x
EV / EBITDA 6 x 3.83 x 10.4 x 13.1 x 7.23 x -4.58 x
EV / FCF 24.5 x 7.56 x -109 x -42.3 x 19.3 x 2.88 x
FCF Yield 4.08% 13.2% -0.92% -2.36% 5.19% 34.7%
Price to Book 0.47 x 0.26 x 0.44 x 0.35 x 0.25 x 0.18 x
Nbr of stocks (in thousands) 50,000 50,000 50,000 50,000 50,000 50,000
Reference price 2 10.81 6.900 12.29 7.790 4.910 1.350
Announcement Date 3/23/18 4/6/19 3/31/20 3/23/21 3/29/22 10/13/23
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2,199 1,371 1,423 1,535 1,721 1,217
EBITDA 1 237.6 335.3 165.6 116 188 -245.2
EBIT 1 164.2 258.6 96.24 47.56 115.2 -317.4
Operating Margin 7.47% 18.87% 6.77% 3.1% 6.69% -26.07%
Earnings before Tax (EBT) 1 -4.341 65.36 -147.1 -181.7 -154.4 -606.7
Net income 1 21.04 111.6 45.72 -320.9 -153.6 -630.8
Net margin 0.96% 8.14% 3.21% -20.91% -8.93% -51.81%
EPS 2 0.4209 2.231 0.9145 -6.419 -3.072 -12.62
Free Cash Flow 1 58.19 169.8 -15.87 -35.89 70.53 390.1
FCF margin 2.65% 12.38% -1.12% -2.34% 4.1% 32.04%
FCF Conversion (EBITDA) 24.49% 50.63% - - 37.52% -
FCF Conversion (Net income) 276.51% 152.16% - - - -
Dividend per Share - - - - - -
Announcement Date 3/23/18 4/6/19 3/31/20 3/23/21 3/29/22 10/13/23
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 886 938 1,112 1,130 1,113 1,056
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.727 x 2.797 x 6.716 x 9.743 x 5.921 x -4.307 x
Free Cash Flow 1 58.2 170 -15.9 -35.9 70.5 390
ROE (net income / shareholders' equity) 1.99% 4.68% -10.8% -20.4% -14.7% -92.1%
ROA (Net income/ Total Assets) 3.84% 5.44% 1.85% 0.92% 2.26% -6.73%
Assets 1 548.5 2,052 2,478 -34,877 -6,785 9,367
Book Value Per Share 2 23.00 26.50 27.70 22.10 19.80 7.570
Cash Flow per Share 2 3.110 2.790 3.040 3.380 4.000 4.510
Capex 1 55.3 44.5 88.8 68.7 36.5 19.8
Capex / Sales 2.52% 3.25% 6.24% 4.48% 2.12% 1.62%
Announcement Date 3/23/18 4/6/19 3/31/20 3/23/21 3/29/22 10/13/23
1BRL in Million2BRL
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SGPS3 Stock
  4. Financials Springs Global Participações S.A.