Projected Income Statement: Lojas Renner S.A.

Forecast Balance Sheet: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 181 1,812 -1,177 -1,826 -1,500 1,314 1,571 1,880
Change - 901.1% -164.96% -55.14% 17.85% 187.6% 19.56% 19.67%
Announcement Date 3/17/22 2/16/23 3/14/24 2/20/25 3/3/26 - - -
1BRL in Million
Estimates

Cash Flow Forecast: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 934 1,105 892.9 679.2 858.4 1,023 1,124 1,221
Change - 18.34% -19.21% -23.93% 26.38% 19.15% 9.89% 8.64%
Free Cash Flow (FCF) 1 281.6 431 1,770 1,808 1,438 1,312 1,318 1,466
Change - 53.02% 310.82% 2.11% -20.45% -8.81% 0.46% 11.27%
Announcement Date 3/17/22 2/16/23 3/14/24 2/20/25 3/3/26 - - -
1BRL in Million
Estimates

Forecast Financial Ratios: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 16.3% 18.09% 15.41% 18.35% 20.13% 19.52% 20.02% 20.3%
EBIT Margin (%) 7.7% 10.6% 6.51% 8.72% 11.35% 11.72% 11.88% 12.37%
EBT Margin (%) 6.05% 10.43% 6.16% 9.15% 10.83% 11.01% 11.32% 11.89%
Net margin (%) 5.99% 9.73% 7.15% 8.29% 9.48% 9.23% 9.23% 9.46%
FCF margin (%) 2.66% 3.25% 12.97% 12.52% 9.09% 7.93% 7.29% 7.44%
FCF / Net Income (%) 44.48% 33.36% 181.35% 151.07% 95.88% 85.96% 78.98% 78.71%

Profitability

        
ROA 3.51% 6.07% 4.69% 5.86% 7.29% 7.8% 7.82% 7.89%
ROE 8.27% 12.99% 9.7% 11.5% 13.73% 14.41% 14.72% 15.27%

Financial Health

        
Leverage (Debt/EBITDA) 0.1x 0.75x - - - 0.41x 0.43x 0.47x
Debt / Free cash flow 0.64x 4.2x - - - 1x 1.19x 1.28x

Capital Intensity

        
CAPEX / Current Assets (%) 8.83% 8.33% 6.54% 4.7% 5.42% 6.19% 6.22% 6.2%
CAPEX / EBITDA (%) 54.2% 46.03% 42.45% 25.63% 26.93% 31.7% 31.06% 30.54%
CAPEX / FCF (%) 331.62% 256.46% 50.43% 37.57% 59.69% 77.98% 85.31% 83.29%

Items per share

        
Cash flow per share 1 1.157 1.431 2.521 2.356 2.759 1.22 1.815 2.856
Change - 23.66% 76.23% -6.55% 17.12% -55.79% 48.77% 57.33%
Dividend per Share 1 0.3896 - 0.6488 0.6456 0.8383 1.267 1.165 1.264
Change - - - -0.5% 29.85% 51.12% -8.06% 8.49%
Book Value Per Share 1 9.016 - 9.558 10.24 10.39 11.09 11.85 12.62
Change - - - 7.17% 1.39% 6.8% 6.85% 6.47%
EPS 1 0.6026 1.203 0.9241 1.138 1.442 1.572 1.695 1.88
Change - 99.62% -23.17% 23.17% 26.71% 9.01% 7.81% 10.92%
Nbr of stocks (in thousands) 1,084,183 1,067,423 1,051,161 1,051,732 957,030 961,283 961,283 961,283
Announcement Date 3/17/22 2/16/23 3/14/24 2/20/25 3/3/26 - - -
1BRL
Estimates
2026 *2027 *
P/E 7.1x 6.58x
PBR 1.01x 0.94x
EV / Sales 0.74x 0.69x
Yield 11.4% 10.4%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
11.16BRL
Average target price
17.25BRL
Spread / Average Target
+54.54%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. LREN3 Stock
  4. LREN3 Stock
  5. Financials Lojas Renner S.A.