Valuation Marcopolo Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 16:05:32 2026-06-26 EDT			5-day change	1st Jan Change
5.500 ^BRL	-5.34%		-4.01%	-4.18%

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	7,104	-	-
Change	-	-6.11%	144.28%	24.14%	-4.25%	-2.7%	-	-
Enterprise Value (EV) ¹	3,677	3,711	7,026	8,783	8,782	8,596	8,511	8,087
Change	-	0.93%	89.32%	25%	-0.01%	-2.12%	-0.99%	-4.98%
P/E	7.88x	5.97x	8.18x	6.77x	6.1x	5.75x	5.61x	5.04x
PBR	0.99x	0.85x	1.88x	2.08x	1.95x	1.64x	1.52x	1.41x
PEG	-	0.3x	0.1x	0.1x	-5.2x	1.48x	2.28x	0.4x
Capitalization / Revenue	0.77x	0.46x	0.92x	0.89x	0.81x	0.76x	0.69x	0.65x
EV / Revenue	1.05x	0.69x	1.05x	1.02x	0.97x	0.92x	0.83x	0.74x
EV / EBITDA	11x	9.62x	7.42x	5.4x	5.83x	5.04x	4.57x	4.03x
EV / EBIT	16.1x	14x	8.78x	6.03x	6.51x	5.71x	5.22x	4.59x
EV / FCF	41.7x	-82.5x	7.75x	9.76x	7.86x	12x	8.99x	7.82x
FCF Yield	2.4%	-1.21%	12.9%	10.2%	12.7%	8.31%	11.1%	12.8%
Dividend per Share ²	-	0.0697	0.1818	0.7454	-	0.4451	0.5122	0.6685
Rate of return	-	3.25%	3.4%	11.1%	-	7.61%	8.75%	11.4%
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%	-	43.8%	49.2%	57.6%
Net sales ¹	3,499	5,416	6,683	8,594	9,058	9,389	10,300	10,992
EBITDA ¹	333.5	385.6	946.9	1,625	1,506	1,706	1,861	2,009
EBIT ¹	228	265.8	800.6	1,458	1,350	1,505	1,632	1,761
Net income ¹	366.6	449.1	816.2	1,200	1,223	1,268	1,296	1,406
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	5.850	5.850	5.850
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MINTH GROUP LIMITED	8.6x	1.04x	5.69x	4.06%	3.96B
STANLEY ELECTRIC CO., LTD.	14.52x	0.58x	3.3x	2.76%	2.7B
ASAHI INDIA GLASS LIMITED	64.15x	-	-	0.33%	2.43B
OPMOBILITY SE	8.97x	0.32x	3.24x	4.29%	2.22B
SAF-HOLLAND SE	12.52x	0.73x	5.59x	4.1%	1.02B
Average	21.75x	0.67x	4.46x	3.11%	2.46B
Weighted average by Cap.	21.22x	0.72x	4.48x	3.09%