Market Closed -
Sao Paulo
16:07:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
8.77
BRL
|
+2.93%
|
|
+1.98%
|
-0.45%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,972
|
1,081
|
932.2
|
1,722
|
1,714
|
-
|
-
|
Enterprise Value (EV)
1 |
1,109
|
616.1
|
549.3
|
1,722
|
1,526
|
1,442
|
1,131
|
P/E ratio
|
14
x
|
5.97
x
|
8.25
x
|
7.44
x
|
6.12
x
|
4.49
x
|
2.95
x
|
Yield
|
1.13%
|
16.8%
|
10.2%
|
-
|
8.02%
|
12.3%
|
18.2%
|
Capitalization / Revenue
|
5.49
x
|
1.77
x
|
1.68
x
|
1.91
x
|
1.29
x
|
0.95
x
|
0.73
x
|
EV / Revenue
|
3.09
x
|
1.01
x
|
0.99
x
|
1.91
x
|
1.15
x
|
0.8
x
|
0.48
x
|
EV / EBITDA
|
9.3
x
|
3.47
x
|
6.19
x
|
9.29
x
|
5.34
x
|
3.33
x
|
1.77
x
|
EV / FCF
|
-134,873,853
x
|
-3,814,617
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.62
x
|
0.9
x
|
0.8
x
|
-
|
1.23
x
|
1.1
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
214,629
|
208,191
|
195,434
|
195,434
|
195,434
|
-
|
-
|
Reference price
2 |
9.190
|
5.190
|
4.770
|
8.810
|
8.770
|
8.770
|
8.770
|
Announcement Date
|
21-03-18
|
22-03-09
|
23-03-08
|
24-03-06
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
359.5
|
609.3
|
555.3
|
903.3
|
1,330
|
1,807
|
2,332
|
EBITDA
1 |
119.3
|
177.4
|
88.72
|
185.3
|
285.9
|
432.5
|
637.2
|
EBIT
1 |
118.8
|
176.6
|
87.84
|
184.4
|
284.2
|
417.1
|
635.1
|
Operating Margin
|
33.06%
|
28.98%
|
15.82%
|
20.42%
|
21.37%
|
23.09%
|
27.23%
|
Earnings before Tax (EBT)
1 |
126.3
|
221.1
|
154.2
|
274.8
|
307
|
431
|
-
|
Net income
1 |
93.52
|
177.7
|
114.9
|
231.4
|
253
|
340.3
|
-
|
Net margin
|
26.01%
|
29.17%
|
20.69%
|
25.62%
|
19.02%
|
18.83%
|
-
|
EPS
2 |
0.6561
|
0.8700
|
0.5784
|
1.184
|
1.433
|
1.952
|
2.975
|
Free Cash Flow
|
-8.226
|
-161.5
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-2.29%
|
-26.51%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1035
|
0.8729
|
0.4870
|
-
|
0.7030
|
1.083
|
1.598
|
Announcement Date
|
21-03-18
|
22-03-09
|
23-03-08
|
24-03-06
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
149.3
|
109.2
|
99.56
|
179.7
|
128.8
|
159.2
|
283.5
|
205
|
255.7
|
312.3
|
354
|
357.9
|
386.7
|
416.6
|
EBITDA
1 |
43.68
|
23.15
|
13.31
|
25.12
|
25.22
|
21.61
|
67.19
|
45.18
|
62.1
|
73.8
|
84.64
|
84.77
|
95.52
|
104.3
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
73.5
|
84.32
|
84.43
|
95.15
|
103.9
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23.54%
|
23.82%
|
23.59%
|
24.61%
|
24.93%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
45.63
|
24.5
|
21.08
|
33.72
|
27.62
|
25.61
|
69.13
|
48.56
|
88.14
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
30.56%
|
22.43%
|
21.17%
|
18.77%
|
21.44%
|
16.09%
|
24.38%
|
23.69%
|
34.48%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.2100
|
0.1200
|
0.1000
|
0.1700
|
0.1400
|
0.1310
|
0.3500
|
0.2485
|
0.4510
|
0.3391
|
0.4015
|
0.3960
|
0.4388
|
0.4623
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1128
|
0.0848
|
0.1004
|
0.1980
|
0.1097
|
Announcement Date
|
21-11-11
|
22-03-09
|
22-05-11
|
22-08-10
|
22-11-09
|
23-05-10
|
23-08-09
|
23-11-08
|
24-03-06
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
863
|
464
|
383
|
-
|
188
|
272
|
583
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-8.23
|
-162
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.2%
|
14.8%
|
9.78%
|
-
|
20.1%
|
24.5%
|
30.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
5.670
|
5.750
|
6.000
|
-
|
7.120
|
7.990
|
10.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
1.3
|
1.72
|
2.16
|
Capex / Sales
|
-
|
-
|
-
|
-
|
0.1%
|
0.1%
|
0.09%
|
Announcement Date
|
21-03-18
|
22-03-09
|
23-03-08
|
24-03-06
|
-
|
-
|
-
|
Last Close Price
8.77
BRL Average target price
12.48
BRL Spread / Average Target +42.30% Consensus |