Real-time Estimate
Cboe BZX
09:36:25 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
16.6
USD
|
-4.30%
|
|
+1.70%
|
+8.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
407,219
|
373,468
|
387,853
|
345,928
|
497,645
|
562,560
|
-
|
-
|
Enterprise Value (EV)
1 |
725,086
|
701,736
|
653,631
|
570,438
|
497,645
|
788,718
|
792,574
|
769,690
|
P/E ratio
|
9.8
x
|
52.5
x
|
3.48
x
|
1.7
x
|
-
|
4.6
x
|
5.19
x
|
5.12
x
|
Yield
|
2.45%
|
2.78%
|
30%
|
61.6%
|
-
|
13.2%
|
8.99%
|
8.7%
|
Capitalization / Revenue
|
1.35
x
|
1.28
x
|
0.86
x
|
0.54
x
|
0.98
x
|
1.13
x
|
1.18
x
|
1.16
x
|
EV / Revenue
|
2.4
x
|
2.41
x
|
1.44
x
|
0.89
x
|
0.98
x
|
1.59
x
|
1.66
x
|
1.58
x
|
EV / EBITDA
|
5.61
x
|
5.13
x
|
2.79
x
|
1.68
x
|
1.91
x
|
2.94
x
|
3.15
x
|
2.96
x
|
EV / FCF
|
10.7
x
|
5.94
x
|
3.87
x
|
2.77
x
|
-
|
7.6
x
|
9.71
x
|
7.66
x
|
FCF Yield
|
9.34%
|
16.8%
|
25.9%
|
36.1%
|
-
|
13.2%
|
10.3%
|
13%
|
Price to Book
|
1.33
x
|
1.2
x
|
0.96
x
|
0.88
x
|
-
|
1.24
x
|
1.1
x
|
1.12
x
|
Nbr of stocks (in thousands)
|
13,044,201
|
13,044,201
|
13,044,201
|
13,044,201
|
13,015,466
|
12,940,137
|
-
|
-
|
Reference price
2 |
30.18
|
28.34
|
28.45
|
24.50
|
37.24
|
42.18
|
42.18
|
42.18
|
Announcement Date
|
20-02-19
|
21-02-25
|
22-02-24
|
23-03-02
|
24-03-08
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
302,245
|
290,704
|
452,668
|
641,256
|
509,987
|
497,273
|
476,646
|
486,648
|
EBITDA
1 |
129,249
|
136,690
|
234,576
|
340,482
|
261,016
|
268,083
|
251,687
|
260,408
|
EBIT
1 |
70,747
|
74,714
|
171,528
|
272,280
|
194,883
|
194,429
|
177,976
|
180,033
|
Operating Margin
|
23.41%
|
25.7%
|
37.89%
|
42.46%
|
38.21%
|
39.1%
|
37.34%
|
36.99%
|
Earnings before Tax (EBT)
1 |
47,242
|
-1,224
|
151,575
|
274,998
|
176,269
|
174,453
|
153,049
|
157,962
|
Net income
1 |
40,137
|
6,179
|
106,668
|
188,328
|
123,920
|
115,710
|
103,514
|
107,632
|
Net margin
|
13.28%
|
2.13%
|
23.56%
|
29.37%
|
24.3%
|
23.27%
|
21.72%
|
22.12%
|
EPS
2 |
3.080
|
0.5400
|
8.180
|
14.44
|
-
|
9.165
|
8.121
|
8.236
|
Free Cash Flow
1 |
67,756
|
118,132
|
168,992
|
205,754
|
-
|
103,749
|
81,624
|
100,444
|
FCF margin
|
22.42%
|
40.64%
|
37.33%
|
32.09%
|
-
|
20.86%
|
17.12%
|
20.64%
|
FCF Conversion (EBITDA)
|
52.42%
|
86.42%
|
72.04%
|
60.43%
|
-
|
38.7%
|
32.43%
|
38.57%
|
FCF Conversion (Net income)
|
168.81%
|
1,911.91%
|
158.43%
|
109.25%
|
-
|
89.66%
|
78.85%
|
93.32%
|
Dividend per Share
2 |
0.7387
|
0.7874
|
8.534
|
15.09
|
-
|
5.556
|
3.793
|
3.670
|
Announcement Date
|
20-02-19
|
21-02-25
|
22-02-24
|
23-03-02
|
24-03-08
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
121,594
|
134,190
|
136,994
|
180,914
|
170,076
|
158,579
|
132,974
|
111,441
|
124,828
|
134,990
|
123,966
|
136,267
|
-
|
134,112
|
132,205
|
EBITDA
1 |
60,744
|
62,945
|
77,710
|
98,260
|
91,421
|
73,091
|
72,497
|
56,690
|
66,188
|
67,079
|
68,800
|
68,725
|
-
|
68,929
|
70,258
|
EBIT
1 |
44,482
|
46,717
|
61,106
|
81,264
|
74,278
|
55,632
|
57,311
|
40,608
|
49,233
|
48,992
|
50,797
|
52,257
|
-
|
50,916
|
51,476
|
Operating Margin
|
36.58%
|
34.81%
|
44.6%
|
44.92%
|
43.67%
|
35.08%
|
43.1%
|
36.44%
|
39.44%
|
36.29%
|
40.98%
|
38.35%
|
-
|
37.97%
|
38.94%
|
Earnings before Tax (EBT)
1 |
40,977
|
44,485
|
66,580
|
85,236
|
66,639
|
59,301
|
54,469
|
40,907
|
-
|
41,074
|
45,507
|
38,211
|
-
|
39,914
|
-
|
Net income
1 |
31,142
|
31,504
|
43,357
|
57,397
|
46,096
|
43,341
|
36,463
|
28,264
|
26,625
|
31,169
|
29,013
|
30,470
|
-
|
31,196
|
31,817
|
Net margin
|
25.61%
|
23.48%
|
31.65%
|
31.73%
|
27.1%
|
27.33%
|
27.42%
|
25.36%
|
21.33%
|
23.09%
|
23.4%
|
22.36%
|
-
|
23.26%
|
24.07%
|
EPS
2 |
2.390
|
2.420
|
3.325
|
4.375
|
3.379
|
3.320
|
2.782
|
2.182
|
2.040
|
-
|
2.244
|
2.520
|
-
|
2.477
|
2.356
|
Dividend per Share
2 |
-
|
2.861
|
-
|
6.723
|
-
|
2.750
|
-
|
1.894
|
-
|
-
|
1.070
|
1.337
|
1.580
|
1.478
|
1.468
|
Announcement Date
|
21-10-28
|
22-02-24
|
22-05-05
|
22-07-28
|
22-11-03
|
23-03-02
|
23-05-11
|
23-08-03
|
23-11-09
|
24-03-08
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
317,867
|
328,268
|
265,778
|
224,510
|
-
|
226,158
|
230,014
|
207,130
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.459
x
|
2.402
x
|
1.133
x
|
0.6594
x
|
-
|
0.8436
x
|
0.9139
x
|
0.7954
x
|
Free Cash Flow
1 |
67,756
|
118,132
|
168,992
|
205,754
|
-
|
103,749
|
81,624
|
100,444
|
ROE (net income / shareholders' equity)
|
14%
|
2.35%
|
30.7%
|
50.2%
|
-
|
26.8%
|
21.5%
|
20.7%
|
ROA (Net income/ Total Assets)
|
4.49%
|
0.74%
|
10.9%
|
19.3%
|
-
|
11.7%
|
9.63%
|
9.29%
|
Assets
1 |
893,323
|
831,639
|
980,224
|
974,830
|
-
|
987,789
|
1,075,355
|
1,158,146
|
Book Value Per Share
2 |
22.70
|
23.60
|
29.70
|
27.80
|
-
|
34.00
|
38.50
|
37.70
|
Cash Flow per Share
2 |
7.800
|
11.40
|
15.60
|
19.60
|
-
|
14.60
|
13.20
|
13.90
|
Capex
1 |
34,010
|
29,974
|
34,134
|
49,656
|
-
|
89,019
|
102,304
|
99,126
|
Capex / Sales
|
11.25%
|
10.31%
|
7.54%
|
7.74%
|
-
|
17.9%
|
21.46%
|
20.37%
|
Announcement Date
|
20-02-19
|
21-02-25
|
22-02-24
|
23-03-02
|
24-03-08
|
-
|
-
|
-
|
Last Close Price
42.18
BRL Average target price
42.54
BRL Spread / Average Target +0.84% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.79% | 1,932B | | +16.26% | 458B | | +37.79% | 249B | | +11.37% | 229B | | -7.73% | 79.16B | | -.--% | 50.9B | | -4.35% | 50.66B | | +22.61% | 48.87B | | +27.58% | 38.34B |
Integrated Oil & Gas
|