Valuation 3M Company Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 15:38:37 2026-07-21 EDT			5-day change	1st Jan Change
216.20 ^BRL	+6.21%		+9.00%	-2.51%

07-21	US Equity Indexes Advance as Big Tech Helps Outweigh Worsening Iran Geopolitics	MT
07-21	Wall Street Snaps 3-Day Losing Streak in Tech-Led Bounce	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	102,360	69,104	60,379	70,297	85,049	89,063	-	-
Change	-	-32.49%	-12.63%	16.43%	20.99%	4.72%	-	-
Enterprise Value (EV) ¹	115,159	81,150	70,428	75,613	91,718	97,156	99,200	98,618
Change	-	-29.53%	-13.21%	7.36%	21.3%	5.93%	2.1%	-0.59%
P/E	17.6x	11.8x	-8.66x	17.1x	26.7x	22.6x	19x	18.3x
PBR	6.72x	4.61x	12.4x	17.9x	17.9x	24.8x	12.9x	7.9x
PEG	-	19.9x	0x	-0x	-1.3x	0.9x	1x	4.56x
Capitalization / Revenue	2.9x	2.02x	1.85x	2.97x	3.5x	3.52x	3.4x	3.27x
EV / Revenue	3.26x	2.37x	2.16x	3.2x	3.78x	3.84x	3.79x	3.63x
EV / EBITDA	12.4x	9.07x	8.64x	12.3x	13.1x	13.3x	12.6x	12x
EV / EBIT	15.6x	11.4x	11x	14.9x	16.1x	15.9x	15.1x	14x
EV / FCF	19.7x	21.1x	13.9x	119x	65.7x	28.4x	21.7x	21.4x
FCF Yield	5.08%	4.73%	7.19%	0.84%	1.52%	3.52%	4.6%	4.67%
Dividend per Share ²	5.92	5.96	6	3.61	2.92	3.002	3.36	3.58
Rate of return	3.33%	4.97%	5.49%	2.8%	1.82%	1.76%	1.97%	2.1%
EPS ²	10.12	10.18	-12.63	7.55	6	7.542	8.982	9.342
Distribution rate	58.5%	58.5%	-47.5%	47.8%	48.7%	39.8%	37.4%	38.3%
Net sales ¹	35,355	34,229	32,681	23,630	24,279	25,284	26,171	27,203
EBITDA ¹	9,284	8,947	8,147	6,168	7,001	7,298	7,860	8,231
EBIT ¹	7,369	7,116	6,388	5,067	5,693	6,126	6,585	7,068
Net income ¹	5,921	5,777	-6,995	4,173	3,250	4,001	4,707	4,860
Net Debt ¹	12,799	12,046	10,049	5,316	6,669	8,093	10,137	9,555
Reference price ²	177.63	119.92	109.32	129.09	160.10	170.76	170.76	170.76
Nbr of stocks (in thousands)	576,253	576,253	552,317	544,559	531,225	521,567	-	-
Announcement Date	1/25/22	1/24/23	1/23/24	1/21/25	1/20/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BERKSHIRE HATHAWAY INC.	23.77x	-	-	-.--%	1,056B
HITACHI, LTD.	23.61x	1.89x	11.78x	1.23%	132B
ILLINOIS TOOL WORKS INC.	23.97x	5.21x	17.74x	2.41%	78.25B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.95x	2.19x	16.24x	0.78%	79.43B
HONEYWELL INTERNATIONAL INC.	32.41x	4.05x	17.61x	3.42%	72.83B
MITSUBISHI ELECTRIC CORPORATION	22.91x	1.75x	12.86x	1.19%	70.23B
DSM-FIRMENICH	38.32x	2.57x	13.53x	3%	23.67B
JARDINE MATHESON HOLDINGS LIMITED	11.85x	0.79x	4.7x	3.76%	19.27B
Average	25.97x	2.64x	13.49x	1.97%	191.39B
Weighted average by Cap.	24.59x	2.79x	14.36x	0.58%