Market Closed -
Sao Paulo
16:07:00 2024-04-30 EDT
|
5-day change
|
1st Jan Change
|
27.32
BRL
|
-3.15%
|
|
-1.90%
|
+35.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,195
|
3,111
|
3,502
|
3,556
|
5,293
|
7,198
|
-
|
-
|
Enterprise Value (EV)
1 |
3,514
|
1,616
|
1,253
|
3,328
|
5,293
|
6,954
|
7,045
|
9,242
|
P/E ratio
|
19.5
x
|
25.2
x
|
2.42
x
|
9.25
x
|
-118
x
|
4.24
x
|
2.78
x
|
5.81
x
|
Yield
|
7.14%
|
1.64%
|
1.13%
|
1.11%
|
-
|
0.64%
|
9.19%
|
9.02%
|
Capitalization / Revenue
|
3.77
x
|
3.29
x
|
1.94
x
|
1.63
x
|
3.81
x
|
1.73
x
|
1.21
x
|
1.47
x
|
EV / Revenue
|
3.16
x
|
1.71
x
|
0.69
x
|
1.53
x
|
3.81
x
|
1.67
x
|
1.19
x
|
1.89
x
|
EV / EBITDA
|
5.24
x
|
2.05
x
|
0.43
x
|
2.57
x
|
7.77
x
|
2.59
x
|
1.57
x
|
2.44
x
|
EV / FCF
|
7,007,388
x
|
2,135,975
x
|
919,729
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.45
x
|
1.13
x
|
0.84
x
|
0.88
x
|
-
|
1.44
x
|
1.11
x
|
1.08
x
|
Nbr of stocks (in thousands)
|
262,213
|
262,540
|
263,116
|
263,416
|
263,475
|
263,475
|
-
|
-
|
Reference price
2 |
16.00
|
11.85
|
13.31
|
13.50
|
20.09
|
27.32
|
27.32
|
27.32
|
Announcement Date
|
20-03-11
|
21-04-01
|
22-03-17
|
23-03-02
|
24-03-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,112
|
945.4
|
1,805
|
2,175
|
1,389
|
4,170
|
5,939
|
4,889
|
EBITDA
1 |
670.7
|
787.9
|
2,923
|
1,297
|
681
|
2,683
|
4,490
|
3,783
|
EBIT
1 |
210.2
|
320.9
|
432.7
|
724.5
|
14.73
|
1,599
|
3,049
|
1,928
|
Operating Margin
|
18.91%
|
33.94%
|
23.97%
|
33.3%
|
1.06%
|
38.34%
|
51.35%
|
39.43%
|
Earnings before Tax (EBT)
|
241.4
|
143
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
215.5
|
124
|
1,445
|
383.4
|
-45.39
|
1,561
|
2,608
|
2,231
|
Net margin
|
19.38%
|
13.12%
|
80.04%
|
17.62%
|
-3.27%
|
37.44%
|
43.91%
|
45.63%
|
EPS
2 |
0.8200
|
0.4700
|
5.490
|
1.460
|
-0.1700
|
6.437
|
9.829
|
4.699
|
Free Cash Flow
|
501.4
|
756.4
|
1,363
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
45.1%
|
80.01%
|
75.49%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
74.76%
|
96%
|
46.62%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
232.67%
|
610%
|
94.32%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.143
|
0.1939
|
0.1500
|
0.1500
|
-
|
0.1752
|
2.511
|
2.465
|
Announcement Date
|
20-03-11
|
21-04-01
|
22-03-17
|
23-03-02
|
24-03-07
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
588.3
|
686.5
|
629.6
|
721.8
|
166.8
|
657.1
|
445.7
|
420.1
|
96.04
|
426.7
|
737.6
|
793.1
|
990.4
|
1,815
|
-
|
EBITDA
1 |
438.7
|
1,293
|
432.9
|
439.8
|
46.7
|
463.3
|
340.9
|
264.5
|
-188
|
263.6
|
539.4
|
585.5
|
961.5
|
1,337
|
-
|
EBIT
1 |
165.3
|
170.2
|
189.7
|
254.5
|
-11.97
|
292.2
|
175.9
|
91.22
|
-304.4
|
52
|
276.5
|
313.9
|
328
|
551.7
|
-
|
Operating Margin
|
28.1%
|
24.79%
|
30.14%
|
35.26%
|
-7.17%
|
44.47%
|
39.46%
|
21.71%
|
-316.91%
|
12.19%
|
37.48%
|
39.59%
|
33.12%
|
30.39%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
134
|
690.7
|
-98.2
|
280.6
|
18.89
|
182.1
|
118.4
|
41.11
|
-272.5
|
67.54
|
277.1
|
304.4
|
549
|
787.1
|
-
|
Net margin
|
22.78%
|
100.61%
|
-15.6%
|
38.88%
|
11.32%
|
27.71%
|
26.58%
|
9.78%
|
-283.71%
|
15.83%
|
37.57%
|
38.38%
|
55.43%
|
43.36%
|
-
|
EPS
2 |
0.5100
|
2.620
|
-0.3700
|
1.070
|
0.0700
|
0.6900
|
0.4500
|
0.1600
|
-1.030
|
0.2500
|
1.040
|
1.145
|
2.065
|
2.961
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1500
|
0.1500
|
-
|
-
|
-
|
0.1505
|
-
|
-
|
-
|
0.3785
|
Announcement Date
|
21-11-10
|
22-03-17
|
22-05-12
|
22-08-11
|
22-11-10
|
23-03-02
|
23-05-10
|
23-08-03
|
23-11-10
|
24-03-07
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,044
|
Net Cash position
1 |
682
|
1,495
|
2,249
|
228
|
-
|
244
|
153
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5404
x
|
Free Cash Flow
|
501
|
756
|
1,363
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.07%
|
4.4%
|
41.7%
|
9.27%
|
-
|
33.6%
|
26.9%
|
17.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
11.00
|
10.50
|
15.80
|
15.30
|
-
|
18.90
|
24.60
|
25.20
|
Cash Flow per Share
2 |
2.100
|
4.280
|
5.490
|
5.520
|
1.810
|
17.10
|
17.30
|
-
|
Capex
1 |
235
|
152
|
80.7
|
2,160
|
-
|
1,509
|
800
|
1,278
|
Capex / Sales
|
21.13%
|
16.12%
|
4.47%
|
99.31%
|
-
|
36.19%
|
13.47%
|
26.14%
|
Announcement Date
|
20-03-11
|
21-04-01
|
22-03-17
|
23-03-02
|
24-03-07
|
-
|
-
|
-
|
Last Close Price
27.32
BRL Average target price
34.3
BRL Spread / Average Target +25.54% Consensus |