Financials Alpargatas S.A. Sao Paulo

Equities

ALPA3

BRALPAACNOR0

Footwear

Delayed Sao Paulo 14:19:19 2024-05-14 EDT 5-day change 1st Jan Change
10.59 BRL +14.61% Intraday chart for Alpargatas S.A. +10.77% +1.53%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 17,519 23,136 19,617 9,088 6,937 6,954 - -
Enterprise Value (EV) 1 17,606 22,990 19,144 9,868 7,685 7,299 7,342 7,102
P/E ratio 70.6 x 183 x 31.1 x 82.7 x - 24.5 x 14.1 x -
Yield 0.17% - 1.18% - - 0.14% 1.76% 2.76%
Capitalization / Revenue 4.72 x 6.88 x 4.97 x 2.17 x 1.86 x 1.72 x 1.55 x 1.43 x
EV / Revenue 4.74 x 6.83 x 4.85 x 2.36 x 2.06 x 1.81 x 1.64 x 1.46 x
EV / EBITDA 28.4 x 38.6 x 26.6 x 14.3 x 35.8 x 11 x 9.22 x 7.6 x
EV / FCF 48 x 183 x 43.6 x - 194 x 13.2 x 17.6 x 15.4 x
FCF Yield 2.08% 0.55% 2.29% - 0.51% 7.56% 5.68% 6.48%
Price to Book 7.27 x 8.25 x 6.42 x - - - - -
Nbr of stocks (in thousands) 578,817 578,911 579,018 674,268 675,092 675,137 - -
Reference price 2 33.20 42.00 37.02 15.08 10.12 10.27 10.27 10.27
Announcement Date 20-02-07 21-02-12 22-02-10 23-03-02 24-02-07 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,712 3,364 3,949 4,182 3,734 4,039 4,480 4,855
EBITDA 1 619.3 595.6 720.4 689.1 214.8 661.9 796.3 934.7
EBIT 1 429 274.3 647.3 339.7 -1,567 389.1 591.9 750.3
Operating Margin 11.56% 8.15% 16.39% 8.12% -41.96% 9.64% 13.21% 15.46%
Earnings before Tax (EBT) 1 427.5 200.4 714.5 271 - 344.9 654 -
Net income 1 274.1 - 689.6 121.5 -1,867 285.6 473.4 606
Net margin 7.38% - 17.46% 2.9% -50.01% 7.07% 10.57% 12.48%
EPS 2 0.4704 0.2301 1.191 0.1823 - 0.4200 0.7300 -
Free Cash Flow 1 367 125.7 439.3 - 39.58 552 417 460
FCF margin 9.89% 3.74% 11.13% - 1.06% 13.67% 9.31% 9.48%
FCF Conversion (EBITDA) 59.26% 21.1% 60.98% - 18.42% 83.39% 52.37% 49.21%
FCF Conversion (Net income) 133.88% - 63.7% - - 193.27% 88.08% 75.91%
Dividend per Share 2 0.0552 - 0.4351 - - 0.0146 0.1804 0.2832
Announcement Date 20-02-07 21-02-12 22-02-10 23-03-02 24-02-07 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

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
Net sales 1 1,069 927.2 1,061 1,077 1,103 902.5 926.4 896.2 1,009 931.8 1,039 1,034 1,126
EBITDA 1 169.1 175.1 177.5 183.8 152.6 65.8 4.8 76.9 67.3 110 88.29 168 238.5
EBIT 1 - 106 137.3 - - -257.5 -58.7 - -1,256 40.9 42.79 122.6 193.3
Operating Margin - 11.44% 12.94% - - -28.53% -6.34% - -124.44% 4.39% 4.12% 11.86% 17.16%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 294.2 20.8 113.5 44.92 - - - - - - - - -
Net margin 27.52% 2.24% 10.69% 4.17% - - - - - - - - -
EPS 0.5080 0.0513 0.1000 0.0654 -0.0249 -0.3106 - -0.0130 - - - - -
Dividend per Share 2 - - - - - - - - - - 0.006350 0.008010 0.0296
Announcement Date 22-02-10 22-05-05 22-08-04 22-11-03 23-03-02 23-05-04 23-08-03 23-11-08 24-02-07 24-05-09 - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 86.9 - - 779 748 345 388 148
Net Cash position 1 - 147 473 - - - - -
Leverage (Debt/EBITDA) 0.1403 x - - 1.131 x 3.483 x 0.5212 x 0.4867 x 0.1583 x
Free Cash Flow 1 367 126 439 - 39.6 552 417 460
ROE (net income / shareholders' equity) 10.9% 5.01% 18.1% 2.65% - 5.79% 8.63% 11.7%
ROA (Net income/ Total Assets) 6.45% 3% 10.7% 1.47% - 3.34% 4.77% -
Assets 1 4,251 - 6,423 8,266 - 8,546 9,935 -
Book Value Per Share 4.570 5.090 5.770 - - - - -
Cash Flow per Share 2 - 1.130 1.360 -0.9600 - 0.6900 0.8900 -
Capex 1 164 187 348 701 332 193 203 223
Capex / Sales 4.43% 5.56% 8.81% 16.76% 8.89% 4.78% 4.54% 4.59%
Announcement Date 20-02-07 21-02-12 22-02-10 23-03-02 24-02-07 - - -
1BRL in Million2BRL
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
10.27 BRL
Average target price
10.43 BRL
Spread / Average Target
+1.59%
Consensus
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW