Delayed
Sao Paulo
10:40:58 2024-06-21 EDT
|
5-day change
|
1st Jan Change
|
39.8
BRL
|
-0.25%
|
|
+3.54%
|
+12.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
79,441
|
121,520
|
154,587
|
157,016
|
248,208
|
242,086
|
-
|
-
|
Enterprise Value (EV)
1 |
99,150
|
137,156
|
169,075
|
169,872
|
267,838
|
253,294
|
222,166
|
194,570
|
P/E ratio
|
32.4
x
|
11.6
x
|
13.1
x
|
12.1
x
|
18.6
x
|
9.93
x
|
6.14
x
|
5.97
x
|
Yield
|
1.04%
|
3.49%
|
2.7%
|
4.23%
|
2.68%
|
3.77%
|
5.28%
|
5.25%
|
Capitalization / Revenue
|
1.81
x
|
2.13
x
|
2.45
x
|
2.01
x
|
2.88
x
|
2.44
x
|
2.02
x
|
2.12
x
|
EV / Revenue
|
2.26
x
|
2.4
x
|
2.68
x
|
2.17
x
|
3.1
x
|
2.55
x
|
1.85
x
|
1.71
x
|
EV / EBITDA
|
5.19
x
|
4.89
x
|
4.69
x
|
3.81
x
|
5.75
x
|
4.7
x
|
3
x
|
2.75
x
|
EV / FCF
|
23.9
x
|
13.9
x
|
21
x
|
14.4
x
|
26.9
x
|
16.6
x
|
7.08
x
|
5.73
x
|
FCF Yield
|
4.18%
|
7.18%
|
4.77%
|
6.93%
|
3.72%
|
6.03%
|
14.1%
|
17.5%
|
Price to Book
|
1.93
x
|
2.27
x
|
2.6
x
|
2.04
x
|
2.89
x
|
2.43
x
|
1.93
x
|
1.64
x
|
Nbr of stocks (in thousands)
|
828,633
|
883,334
|
887,717
|
891,379
|
893,541
|
895,024
|
-
|
-
|
Reference price
2 |
95.87
|
137.6
|
174.1
|
176.2
|
277.8
|
270.5
|
270.5
|
270.5
|
Announcement Date
|
20-02-12
|
21-02-18
|
22-02-17
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
43,937
|
57,118
|
63,188
|
78,265
|
86,260
|
99,269
|
119,968
|
114,038
|
EBITDA
1 |
19,102
|
28,030
|
36,052
|
44,591
|
46,541
|
53,859
|
74,128
|
70,861
|
EBIT
1 |
10,069
|
18,325
|
25,310
|
29,176
|
32,151
|
42,302
|
64,668
|
65,746
|
Operating Margin
|
22.92%
|
32.08%
|
40.06%
|
37.28%
|
37.27%
|
42.61%
|
53.9%
|
57.65%
|
Earnings before Tax (EBT)
1 |
5,187
|
17,286
|
18,894
|
21,248
|
23,197
|
38,217
|
51,684
|
51,377
|
Net income
1 |
2,393
|
10,610
|
11,884
|
12,936
|
13,292
|
23,623
|
38,558
|
39,033
|
Net margin
|
5.45%
|
18.58%
|
18.81%
|
16.53%
|
15.41%
|
23.8%
|
32.14%
|
34.23%
|
EPS
2 |
2.962
|
11.89
|
13.31
|
14.56
|
14.93
|
27.25
|
44.05
|
45.34
|
Free Cash Flow
1 |
4,149
|
9,844
|
8,062
|
11,769
|
9,970
|
15,269
|
31,379
|
33,960
|
FCF margin
|
9.44%
|
17.23%
|
12.76%
|
15.04%
|
11.56%
|
15.38%
|
26.16%
|
29.78%
|
FCF Conversion (EBITDA)
|
21.72%
|
35.12%
|
22.36%
|
26.39%
|
21.42%
|
28.35%
|
42.33%
|
47.92%
|
FCF Conversion (Net income)
|
173.39%
|
92.77%
|
67.84%
|
90.98%
|
75.01%
|
64.64%
|
81.38%
|
87%
|
Dividend per Share
2 |
1.000
|
4.800
|
4.700
|
7.450
|
7.450
|
10.19
|
14.28
|
14.21
|
Announcement Date
|
20-02-12
|
21-02-18
|
22-02-17
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
---|
Net sales
|
23,524
|
30,366
|
31,373
|
29,665
|
-
|
33,311
|
-
|
37,868
|
37,454
|
43,216
|
42,825
|
-
|
41,792
|
EBITDA
|
-
|
-
|
-
|
-
|
9,213
|
18,831
|
9,978
|
-
|
21,223
|
24,589
|
21,826
|
-
|
-
|
EBIT
|
-
|
11,618
|
-
|
-
|
-
|
12,876
|
-
|
37,477
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
38.26%
|
-
|
-
|
-
|
38.65%
|
-
|
98.97%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
2,680
|
-
|
-
|
-
|
6,049
|
-
|
-
|
3,663
|
8,648
|
-
|
-
|
-
|
Net margin
|
-
|
8.83%
|
-
|
-
|
-
|
18.16%
|
-
|
-
|
9.78%
|
20.01%
|
-
|
-
|
-
|
EPS
|
1.629
|
-
|
9.245
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
1.600
|
3.200
|
-
|
-
|
-
|
-
|
3.000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-12
|
20-08-20
|
21-02-18
|
21-08-19
|
22-02-17
|
22-02-17
|
22-08-25
|
22-08-25
|
23-02-22
|
23-08-17
|
24-02-21
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19,709
|
15,636
|
14,487
|
12,855
|
19,630
|
11,208
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
19,920
|
47,516
|
Leverage (Debt/EBITDA)
|
1.032
x
|
0.5578
x
|
0.4018
x
|
0.2883
x
|
0.4218
x
|
0.2081
x
|
-
|
-
|
Free Cash Flow
1 |
4,149
|
9,844
|
8,062
|
11,769
|
9,970
|
15,269
|
31,379
|
33,960
|
ROE (net income / shareholders' equity)
|
6.03%
|
22.4%
|
23.3%
|
25.9%
|
19.3%
|
24.2%
|
30.8%
|
23.8%
|
ROA (Net income/ Total Assets)
|
2.59%
|
10.4%
|
12%
|
14.4%
|
10.8%
|
13%
|
19.5%
|
14.8%
|
Assets
1 |
92,336
|
102,088
|
98,954
|
89,534
|
123,542
|
181,076
|
197,535
|
264,355
|
Book Value Per Share
2 |
49.70
|
60.70
|
67.00
|
86.20
|
96.00
|
112.0
|
140.0
|
165.0
|
Cash Flow per Share
2 |
16.00
|
20.90
|
26.90
|
35.10
|
33.70
|
41.10
|
42.70
|
47.70
|
Capex
1 |
9,070
|
8,537
|
15,850
|
19,523
|
20,214
|
21,767
|
17,362
|
15,812
|
Capex / Sales
|
20.64%
|
14.95%
|
25.08%
|
24.94%
|
23.43%
|
21.93%
|
14.47%
|
13.87%
|
Announcement Date
|
20-02-12
|
21-02-18
|
22-02-17
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Last Close Price
270.5
ZAR Average target price
298.2
ZAR Spread / Average Target +10.24% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.88% | 22.68B | | +45.18% | 9.69B | | +41.35% | 5.74B | | -14.39% | 4.61B | | +20.12% | 3.06B | | +8.35% | 2.1B | | -28.74% | 1.8B | | +46.67% | 1.68B | | +10.21% | 1.61B |
Other Gold
|