End-of-day quote
Sao Paulo
|
5-day change
|
1st Jan Change
|
- BRL
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
41,449
|
35,852
|
31,340
|
30,907
|
36,986
|
36,415
|
-
|
-
|
Enterprise Value (EV)
1 |
51,641
|
47,638
|
46,955
|
46,613
|
52,407
|
55,116
|
56,358
|
54,839
|
P/E ratio
|
17.9
x
|
12.8
x
|
20
x
|
11.6
x
|
10.8
x
|
9
x
|
9.9
x
|
9.14
x
|
Yield
|
5.3%
|
3.59%
|
6.5%
|
-
|
-
|
6.44%
|
7.35%
|
6.94%
|
Capitalization / Revenue
|
4.23
x
|
2.92
x
|
2.5
x
|
2.6
x
|
3.44
x
|
3.37
x
|
3.38
x
|
3.17
x
|
EV / Revenue
|
5.27
x
|
3.89
x
|
3.74
x
|
3.91
x
|
4.88
x
|
5.11
x
|
5.23
x
|
4.77
x
|
EV / EBITDA
|
10
x
|
7.35
x
|
6.51
x
|
6.72
x
|
7.21
x
|
7.79
x
|
7.4
x
|
6.61
x
|
EV / FCF
|
-84.9
x
|
148
x
|
62.8
x
|
26.5
x
|
26.1
x
|
-45.9
x
|
20.7
x
|
8.98
x
|
FCF Yield
|
-1.18%
|
0.68%
|
1.59%
|
3.77%
|
3.84%
|
-2.18%
|
4.83%
|
11.1%
|
Price to Book
|
5.93
x
|
4.63
x
|
3.95
x
|
3.66
x
|
4.17
x
|
3.41
x
|
3.22
x
|
2.79
x
|
Nbr of stocks (in thousands)
|
815,928
|
815,928
|
815,928
|
815,928
|
815,928
|
815,928
|
-
|
-
|
Reference price
2 |
50.80
|
43.94
|
38.41
|
37.88
|
45.33
|
44.63
|
44.63
|
44.63
|
Announcement Date
|
2/18/20
|
2/11/21
|
2/14/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,804
|
12,259
|
12,541
|
11,907
|
10,748
|
10,793
|
10,769
|
11,503
|
EBITDA
1 |
5,163
|
6,484
|
7,217
|
6,941
|
7,270
|
7,076
|
7,620
|
8,294
|
EBIT
1 |
4,295
|
5,570
|
4,898
|
5,801
|
6,360
|
6,132
|
6,297
|
7,135
|
Operating Margin
|
43.81%
|
45.43%
|
39.06%
|
48.72%
|
59.18%
|
56.81%
|
58.47%
|
62.03%
|
Earnings before Tax (EBT)
1 |
3,088
|
3,687
|
1,819
|
3,285
|
4,397
|
5,134
|
4,876
|
6,382
|
Net income
1 |
2,311
|
2,797
|
1,564
|
2,663
|
3,429
|
3,985
|
3,545
|
4,264
|
Net margin
|
23.57%
|
22.82%
|
12.47%
|
22.37%
|
31.9%
|
36.92%
|
32.92%
|
37.07%
|
EPS
2 |
2.831
|
3.428
|
1.916
|
3.264
|
4.203
|
4.957
|
4.508
|
4.885
|
Free Cash Flow
1 |
-608.5
|
322.1
|
748
|
1,759
|
2,010
|
-1,200
|
2,722
|
6,104
|
FCF margin
|
-6.21%
|
2.63%
|
5.96%
|
14.77%
|
18.7%
|
-11.12%
|
25.28%
|
53.07%
|
FCF Conversion (EBITDA)
|
-
|
4.97%
|
10.37%
|
25.34%
|
27.65%
|
-
|
35.73%
|
73.59%
|
FCF Conversion (Net income)
|
-
|
11.52%
|
47.84%
|
66.04%
|
58.62%
|
-
|
76.8%
|
143.15%
|
Dividend per Share
2 |
2.693
|
1.578
|
2.498
|
-
|
-
|
2.872
|
3.282
|
3.095
|
Announcement Date
|
2/18/20
|
2/11/21
|
2/14/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
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 |
2,769
|
3,062
|
2,996
|
2,747
|
3,101
|
2,914
|
2,610
|
2,514
|
2,711
|
2,609
|
2,593
|
2,389
|
2,750
|
EBITDA
1 |
2,248
|
1,878
|
1,897
|
1,432
|
1,735
|
1,894
|
1,798
|
1,768
|
1,641
|
1,679
|
1,761
|
1,545
|
1,833
|
EBIT
1 |
749.9
|
1,641
|
1,456
|
1,216
|
1,487
|
1,837
|
1,478
|
1,475
|
1,570
|
2,920
|
1,482
|
1,253
|
1,529
|
Operating Margin
|
27.08%
|
53.6%
|
48.6%
|
44.27%
|
47.95%
|
63.04%
|
56.65%
|
58.69%
|
57.92%
|
111.89%
|
57.18%
|
52.44%
|
55.62%
|
Earnings before Tax (EBT)
|
-70.66
|
817.2
|
475.5
|
933.3
|
1,059
|
1,116
|
986.2
|
1,149
|
1,146
|
-
|
-
|
-
|
-
|
Net income
1 |
77.44
|
644.7
|
394.3
|
733.9
|
890.2
|
881.8
|
732.6
|
867.3
|
947.4
|
1,684
|
727.4
|
591.9
|
969
|
Net margin
|
2.8%
|
21.05%
|
13.16%
|
26.72%
|
28.7%
|
30.26%
|
28.07%
|
34.5%
|
34.95%
|
64.54%
|
28.06%
|
24.78%
|
35.24%
|
EPS
2 |
0.0949
|
0.7902
|
0.4832
|
0.8994
|
1.091
|
1.081
|
0.8979
|
1.063
|
1.162
|
2.064
|
0.8900
|
0.7300
|
1.190
|
Dividend per Share
2 |
1.530
|
-
|
0.7082
|
-
|
-
|
-
|
0.9403
|
-
|
-
|
-
|
0.5550
|
-
|
1.503
|
Announcement Date
|
2/14/22
|
5/5/22
|
8/2/22
|
11/8/22
|
2/16/23
|
5/4/23
|
8/8/23
|
11/6/23
|
2/27/24
|
5/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,192
|
11,786
|
15,615
|
15,705
|
15,421
|
18,701
|
19,943
|
18,424
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.974
x
|
1.818
x
|
2.164
x
|
2.263
x
|
2.121
x
|
2.643
x
|
2.617
x
|
2.221
x
|
Free Cash Flow
1 |
-609
|
322
|
748
|
1,759
|
2,010
|
-1,200
|
2,723
|
6,104
|
ROE (net income / shareholders' equity)
|
34.7%
|
38%
|
20%
|
32.5%
|
39.6%
|
41.8%
|
34.7%
|
28.7%
|
ROA (Net income/ Total Assets)
|
8.58%
|
8.56%
|
4.27%
|
6.98%
|
8.53%
|
7.25%
|
7.58%
|
7.84%
|
Assets
1 |
26,936
|
32,663
|
36,651
|
38,151
|
40,200
|
54,971
|
46,771
|
54,422
|
Book Value Per Share
2 |
8.570
|
9.490
|
9.720
|
10.30
|
10.90
|
13.10
|
13.90
|
16.00
|
Cash Flow per Share
2 |
4.440
|
1.650
|
2.440
|
4.090
|
5.620
|
7.880
|
8.050
|
-
|
Capex
1 |
1,166
|
1,020
|
1,241
|
1,579
|
2,576
|
4,718
|
3,510
|
756
|
Capex / Sales
|
11.89%
|
8.32%
|
9.9%
|
13.26%
|
23.97%
|
43.71%
|
32.6%
|
6.57%
|
Announcement Date
|
2/18/20
|
2/11/21
|
2/14/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
44.63
BRL Average target price
43.9
BRL Spread / Average Target -1.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.87% | 35.36B | | +10.43% | 23.71B | | -21.40% | 16.13B | | +0.99% | 4.97B | | +0.83% | 4.56B | | -15.59% | 3.91B | | -2.66% | 3.08B | | +8.92% | 2.97B | | +0.74% | 2.7B |
Renewable IPPs
|