Company Valuation: Alpargatas S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 19,617 9,088 6,937 4,112 7,563 7,923 - -
Change - -53.67% -23.67% -40.73% 83.94% 4.76% - -
Enterprise Value (EV) 1 19,144 9,868 7,685 4,237 8,407 8,553 8,440 8,254
Change - -48.46% -22.12% -44.87% 98.43% 1.74% -1.32% -2.2%
P/E 31.1x 82.7x - 38.7x 13.5x 11.7x 10.3x 8.65x
PBR 6.42x - - 1.08x 2.43x 2.35x 2.21x 2.02x
PEG - -1x - - 0x 0.4x 0.7x 0.5x
Capitalization / Revenue 4.97x 2.17x 1.86x 1x 1.66x 1.58x 1.49x 1.39x
EV / Revenue 4.85x 2.36x 2.06x 1.03x 1.84x 1.71x 1.59x 1.45x
EV / EBITDA 26.6x 14.3x 35.8x 12x 9.71x 7.76x 7x 6.22x
EV / EBIT 29.6x 29x -4.9x 142x 15.3x 10.5x 8.95x 7.89x
EV / FCF 43.6x - 194x 6.18x 21.5x 14.2x 10.5x 9.7x
FCF Yield 2.29% - 0.51% 16.2% 4.65% 7.06% 9.56% 10.3%
Dividend per Share 2 0.4351 - - - - 0.6411 0.5961 0.9605
Rate of return 1.18% - - - - 4.81% 4.47% 7.21%
EPS 2 1.191 0.1823 - 0.1642 0.8867 1.141 1.298 1.542
Distribution rate 36.5% - - - - 56.2% 45.9% 62.3%
Net sales 1 3,949 4,182 3,734 4,108 4,565 5,007 5,310 5,701
EBITDA 1 720.4 689.1 214.8 352.5 865.5 1,102 1,206 1,328
EBIT 1 647.3 339.7 -1,567 29.9 548.4 813.8 943.4 1,046
Net income 1 689.6 121.5 -1,867 107.4 567.9 733.6 832.5 950.3
Net Debt 1 -472.7 779.5 748.1 124.8 843.4 629.9 516.7 330.8
Reference price 2 37.02 15.08 10.12 6.36 11.94 13.33 13.33 13.33
Nbr of stocks (in thousands) 579,018 674,268 675,092 676,421 677,811 679,203 - -
Announcement Date 2/10/22 3/2/23 2/7/24 2/24/25 3/5/26 - - -
1BRL in Million2BRL
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.82x1.57x6.79x-.--% 11.07B
16.53x1.52x8.48x4.97% 5.73B
15.1x2.43x7.96x-.--% 5.54B
8.61x1.54x6.3x-.--% 5.39B
13.53x0.31x4.33x5.59% 2.7B
6.13x - - - 2.25B
12.27x1.01x9.1x2.02% 1.64B
11.69x1.71x7.76x4.81% 1.55B
13.56x0.86x6.55x5.13% 1.18B
Average 12.02x 1.37x 7.16x 2.81% 4.12B
Weighted average by Cap. 12.12x 1.55x 7.13x 1.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!