Market Closed -
Sao Paulo
16:05:00 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
169
BRL
|
+1.86%
|
|
+3.00%
|
+80.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
126,190
|
153,067
|
250,419
|
347,613
|
524,224
|
815,209
|
-
|
-
|
Enterprise Value (EV)
1 |
139,069
|
165,981
|
263,395
|
361,640
|
546,522
|
834,118
|
831,268
|
823,778
|
P/E ratio
|
14.8
x
|
24.9
x
|
45.1
x
|
53
x
|
101
x
|
67.7
x
|
48.5
x
|
37.7
x
|
Yield
|
1.96%
|
1.75%
|
1.23%
|
1.07%
|
0.78%
|
0.57%
|
0.66%
|
0.75%
|
Capitalization / Revenue
|
5.65
x
|
6.24
x
|
8.84
x
|
12.2
x
|
15.4
x
|
19
x
|
15.5
x
|
13.1
x
|
EV / Revenue
|
6.23
x
|
6.76
x
|
9.3
x
|
12.7
x
|
16
x
|
19.4
x
|
15.8
x
|
13.2
x
|
EV / EBITDA
|
18.4
x
|
19.3
x
|
26.3
x
|
38.2
x
|
63.7
x
|
51.4
x
|
37.6
x
|
29.1
x
|
EV / FCF
|
36.6
x
|
32.5
x
|
44.3
x
|
69.1
x
|
690
x
|
105
x
|
62.6
x
|
45.7
x
|
FCF Yield
|
2.73%
|
3.08%
|
2.26%
|
1.45%
|
0.15%
|
0.95%
|
1.6%
|
2.19%
|
Price to Book
|
48.3
x
|
28.6
x
|
29.4
x
|
32.7
x
|
48.9
x
|
45.6
x
|
28
x
|
18.7
x
|
Nbr of stocks (in thousands)
|
960,131
|
906,582
|
906,592
|
950,178
|
899,307
|
900,405
|
-
|
-
|
Reference price
2 |
131.4
|
168.8
|
276.2
|
365.8
|
582.9
|
905.4
|
905.4
|
905.4
|
Announcement Date
|
20-01-30
|
21-01-29
|
22-02-03
|
23-02-02
|
24-02-06
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
22,320
|
24,540
|
28,318
|
28,541
|
34,124
|
42,973
|
52,681
|
62,254
|
EBITDA
1 |
7,551
|
8,589
|
10,005
|
9,472
|
8,584
|
16,230
|
22,085
|
28,272
|
EBIT
1 |
6,079
|
7,265
|
8,457
|
7,950
|
7,057
|
14,683
|
20,125
|
25,772
|
Operating Margin
|
27.24%
|
29.6%
|
29.86%
|
27.85%
|
20.68%
|
34.17%
|
38.2%
|
41.4%
|
Earnings before Tax (EBT)
1 |
5,266
|
7,230
|
6,156
|
6,806
|
6,555
|
13,749
|
18,799
|
22,948
|
Net income
1 |
8,318
|
6,194
|
5,582
|
6,245
|
5,240
|
11,932
|
16,631
|
21,438
|
Net margin
|
37.27%
|
25.24%
|
19.71%
|
21.88%
|
15.36%
|
27.77%
|
31.57%
|
34.44%
|
EPS
2 |
8.890
|
6.790
|
6.120
|
6.900
|
5.800
|
13.37
|
18.68
|
24.00
|
Free Cash Flow
1 |
3,803
|
5,112
|
5,951
|
5,230
|
792.5
|
7,918
|
13,284
|
18,025
|
FCF margin
|
17.04%
|
20.83%
|
21.01%
|
18.32%
|
2.32%
|
18.43%
|
25.22%
|
28.95%
|
FCF Conversion (EBITDA)
|
50.36%
|
59.52%
|
59.48%
|
55.21%
|
9.23%
|
48.79%
|
60.15%
|
63.75%
|
FCF Conversion (Net income)
|
45.71%
|
82.53%
|
106.61%
|
83.75%
|
15.12%
|
66.36%
|
79.87%
|
84.08%
|
Dividend per Share
2 |
2.580
|
2.960
|
3.400
|
3.920
|
4.520
|
5.192
|
5.993
|
6.763
|
Announcement Date
|
20-01-30
|
21-01-29
|
22-02-03
|
23-02-02
|
24-02-06
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
8,000
|
7,810
|
6,488
|
6,942
|
7,302
|
6,960
|
8,312
|
9,499
|
9,353
|
8,768
|
10,000
|
11,327
|
12,781
|
10,920
|
12,135
|
EBITDA
1 |
2,982
|
3,046
|
1,679
|
2,373
|
2,375
|
1,982
|
2,618
|
986.4
|
2,855
|
3,049
|
3,750
|
4,844
|
5,994
|
-
|
-
|
EBIT
1 |
2,536
|
2,610
|
1,330
|
2,010
|
2,000
|
1,620
|
2,252
|
575.4
|
2,468
|
2,648
|
3,078
|
3,976
|
4,812
|
-
|
-
|
Operating Margin
|
31.7%
|
33.42%
|
20.5%
|
28.96%
|
27.39%
|
23.27%
|
27.09%
|
6.06%
|
26.38%
|
30.2%
|
30.78%
|
35.1%
|
37.65%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
2,089
|
427.2
|
2,509
|
2,536
|
3,000
|
3,878
|
4,496
|
-
|
-
|
Net income
1 |
1,726
|
1,903
|
952.5
|
1,452
|
1,938
|
1,345
|
1,763
|
-57.4
|
2,190
|
2,243
|
2,477
|
3,249
|
4,025
|
-
|
-
|
Net margin
|
21.58%
|
24.36%
|
14.68%
|
20.91%
|
26.54%
|
19.32%
|
21.21%
|
-0.6%
|
23.41%
|
25.58%
|
24.77%
|
28.68%
|
31.49%
|
-
|
-
|
EPS
2 |
1.900
|
-
|
1.050
|
1.610
|
2.140
|
1.490
|
1.950
|
-0.0600
|
2.420
|
2.480
|
2.774
|
3.603
|
4.459
|
-
|
-
|
Dividend per Share
2 |
0.8500
|
0.9800
|
0.9800
|
0.9800
|
0.9800
|
1.130
|
1.130
|
1.130
|
1.130
|
1.300
|
1.300
|
1.300
|
1.299
|
-
|
-
|
Announcement Date
|
22-02-03
|
22-04-28
|
22-08-04
|
22-11-01
|
23-02-02
|
23-04-27
|
23-08-08
|
23-11-02
|
24-02-06
|
24-04-30
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
12,879
|
12,914
|
12,976
|
14,027
|
22,298
|
18,909
|
16,059
|
8,569
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.706
x
|
1.504
x
|
1.297
x
|
1.481
x
|
2.598
x
|
1.165
x
|
0.7272
x
|
0.3031
x
|
Free Cash Flow
1 |
3,803
|
5,112
|
5,951
|
5,230
|
793
|
7,918
|
13,284
|
18,025
|
ROE (net income / shareholders' equity)
|
89.6%
|
175%
|
102%
|
73.2%
|
48.9%
|
82.6%
|
73.5%
|
65.4%
|
ROA (Net income/ Total Assets)
|
13.4%
|
14.4%
|
15.6%
|
14.6%
|
9.23%
|
17.6%
|
21.3%
|
24.7%
|
Assets
1 |
62,143
|
42,961
|
35,816
|
42,708
|
56,748
|
67,700
|
78,039
|
86,890
|
Book Value Per Share
2 |
2.720
|
5.900
|
9.410
|
11.20
|
11.90
|
19.90
|
32.30
|
48.40
|
Cash Flow per Share
2 |
5.170
|
7.120
|
7.960
|
7.830
|
4.690
|
15.40
|
20.00
|
25.20
|
Capex
1 |
1,034
|
1,388
|
1,310
|
1,854
|
3,448
|
3,555
|
3,007
|
3,123
|
Capex / Sales
|
4.63%
|
5.66%
|
4.63%
|
6.5%
|
10.1%
|
8.27%
|
5.71%
|
5.02%
|
Announcement Date
|
20-01-30
|
21-01-29
|
22-02-03
|
23-02-02
|
24-02-06
|
-
|
-
|
-
|
Last Close Price
905.4
USD Average target price
868.9
USD Spread / Average Target -4.03% Consensus |
1st Jan change
|
Capi.
|
---|
| +44.05% | 641B | | -6.75% | 352B | | +13.56% | 314B | | +10.68% | 303B | | +16.57% | 242B | | +2.04% | 224B | | +13.31% | 218B | | +8.48% | 168B | | -2.81% | 159B |
Other Pharmaceuticals
|