Valuation Marcopolo Sao Paulo

Stocks

Market Closed - Sao Paulo 16:05:00 2026-10-02 EDT			5-day change	1st Jan Change
4.060 ^BRL	+0.24%		+3.31%	-29.27%

09-17	Volvo Buses, Marcopolo to Launch New Coach Model for European Markets	MT
09-11	Marcopolo S.A. - Analyst/Investor Day

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	5,254	-	-
Change	-	-6.11%	144.28%	24.14%	-4.25%	-28.05%	-	-
Enterprise Value (EV) ¹	3,677	3,711	7,026	8,783	8,782	6,664	6,651	6,227
Change	-	0.93%	89.32%	25%	-0.01%	-24.12%	-0.19%	-6.37%
P/E	7.88x	5.97x	8.18x	6.77x	6.1x	4.94x	4.61x	4.22x
PBR	0.99x	0.85x	1.88x	2.08x	1.95x	1.22x	1.11x	1.04x
PEG	-	0.3x	0.1x	0.1x	-5.2x	-0.5x	0.65x	0.45x
Capitalization / Revenue	0.77x	0.46x	0.92x	0.89x	0.81x	0.59x	0.54x	0.5x
EV / Revenue	1.05x	0.69x	1.05x	1.02x	0.97x	0.74x	0.68x	0.59x
EV / EBITDA	11x	9.62x	7.42x	5.4x	5.83x	4.6x	4.12x	3.52x
EV / EBIT	16.1x	14x	8.78x	6.03x	6.51x	5.34x	4.63x	4.08x
EV / FCF	41.7x	-82.5x	7.75x	9.76x	7.86x	10.9x	9.32x	9.24x
FCF Yield	2.4%	-1.21%	12.9%	10.2%	12.7%	9.21%	10.7%	10.8%
Dividend per Share ²	-	0.0697	0.1818	0.7454	1.05	0.4307	0.4573	0.5434
Rate of return	-	3.25%	3.4%	11.1%	17.6%	9.95%	10.6%	12.5%
EPS ²	0.2933	0.3593	0.653	0.9906	0.9789	0.877	0.9389	1.027
Distribution rate	-	19.4%	27.8%	75.3%	107%	49.1%	48.7%	52.9%
Net sales ¹	3,499	5,416	6,683	8,594	9,058	8,975	9,716	10,504
EBITDA ¹	333.5	385.6	946.9	1,625	1,506	1,450	1,615	1,770
EBIT ¹	228	265.8	800.6	1,458	1,350	1,249	1,437	1,528
Net income ¹	366.6	449.1	816.2	1,200	1,223	1,082	1,141	1,241
Net Debt ¹	998.9	1,197	884.1	1,158	1,481	1,410	1,398	974
Reference price ²	2.311	2.144	5.341	6.709	5.970	4.330	4.330	4.330
Nbr of stocks (in thousands)	1,240,387	1,241,322	1,242,770	1,243,450	1,240,354	1,241,400	-	-
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.($)
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	72.73B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	48.5B
WEICHAI POWER CO., LTD.	14.63x	0.65x	4.72x	3.95%	32.28B
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	28.74B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.18B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	20.19B
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	17.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.25B
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	17.14B
Average	16.44x	1.14x	8.27x	2.72%	31.06B
Weighted average by Cap.	16.83x	1.30x	8.77x	2.5%