Valuation Marcopolo Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 16:04:00 2026-07-22 EDT			5-day change	1st Jan Change
4.890 ^BRL	-15.83%		-2.20%	-14.81%

05-05	Marcopolo S.A., Q1 2026 Earnings Call, May 05, 2026
05-04	Marcopolo S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,678	2,514	6,142	7,625	7,301	6,141	-	-
Change	-	-6.11%	144.28%	24.14%	-4.25%	-15.88%	-	-
Enterprise Value (EV) ¹	3,677	3,711	7,026	8,783	8,782	7,634	7,548	7,124
Change	-	0.93%	89.32%	25%	-0.01%	-13.08%	-1.12%	-5.62%
P/E	7.88x	5.97x	8.18x	6.77x	6.1x	5.02x	4.89x	4.39x
PBR	0.99x	0.85x	1.88x	2.08x	1.95x	1.43x	1.33x	1.23x
PEG	-	0.3x	0.1x	0.1x	-5.2x	1.29x	1.99x	0.4x
Capitalization / Revenue	0.77x	0.46x	0.92x	0.89x	0.81x	0.66x	0.6x	0.56x
EV / Revenue	1.05x	0.69x	1.05x	1.02x	0.97x	0.81x	0.74x	0.65x
EV / EBITDA	11x	9.62x	7.42x	5.4x	5.83x	4.52x	4.09x	3.58x
EV / EBIT	16.1x	14x	8.78x	6.03x	6.51x	5.1x	4.64x	4.06x
EV / FCF	41.7x	-82.5x	7.75x	9.76x	7.86x	11.1x	8.47x	7.53x
FCF Yield	2.4%	-1.21%	12.9%	10.2%	12.7%	9.05%	11.8%	13.3%
Dividend per Share ²	-	0.0697	0.1818	0.7454	1.05	0.4451	0.5122	0.6685
Rate of return	-	3.25%	3.4%	11.1%	17.6%	8.73%	10%	13.1%
EPS ²	0.2933	0.3593	0.653	0.9906	0.9789	1.017	1.042	1.161
Distribution rate	-	19.4%	27.8%	75.3%	107%	43.8%	49.2%	57.6%
Net sales ¹	3,499	5,416	6,683	8,594	9,058	9,372	10,266	11,006
EBITDA ¹	333.5	385.6	946.9	1,625	1,506	1,688	1,845	1,990
EBIT ¹	228	265.8	800.6	1,458	1,350	1,497	1,626	1,754
Net income ¹	366.6	449.1	816.2	1,200	1,223	1,269	1,297	1,404
Net Debt ¹	998.9	1,197	884.1	1,158	1,481	1,492	1,407	982.6
Reference price ²	2.311	2.144	5.341	6.709	5.970	5.100	5.100	5.100
Nbr of stocks (in thousands)	1,240,387	1,241,322	1,242,770	1,243,450	1,240,354	1,241,339	-	-
Announcement Date	2/25/22	2/28/23	2/27/24	2/25/25	2/26/26	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STANLEY ELECTRIC CO., LTD.	11.76x	0.46x	2.84x	3.37%	2.66B
ASAHI INDIA GLASS LIMITED	63.96x	-	-	0.34%	2.37B
OPMOBILITY SE	8.49x	0.31x	3.14x	4.53%	2.1B
SAF-HOLLAND SE	12.57x	0.74x	5.71x	4.09%	1.03B
Average	24.20x	0.51x	3.90x	3.08%	2.04B
Weighted average by Cap.	26.18x	0.46x	3.46x	2.88%