Market Closed -
Sao Paulo
13:18:54 2024-06-24 EDT
|
5-day change
|
1st Jan Change
|
22.18
BRL
|
-0.89%
|
|
-0.89%
|
+21.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,058
|
19,653
|
27,547
|
23,273
|
30,164
|
32,888
|
-
|
-
|
Enterprise Value (EV)
1 |
21,568
|
21,742
|
31,192
|
27,088
|
33,092
|
35,151
|
34,214
|
33,221
|
P/E ratio
|
31.1
x
|
33.8
x
|
41.4
x
|
40.6
x
|
32.5
x
|
29
x
|
24.7
x
|
22.3
x
|
Yield
|
0.86%
|
0.92%
|
0.71%
|
0.91%
|
0.76%
|
0.74%
|
0.78%
|
0.85%
|
Capitalization / Revenue
|
3.87
x
|
4.05
x
|
4.96
x
|
3.18
x
|
3.88
x
|
4.22
x
|
3.91
x
|
3.67
x
|
EV / Revenue
|
4.38
x
|
4.48
x
|
5.62
x
|
3.7
x
|
4.25
x
|
4.51
x
|
4.07
x
|
3.71
x
|
EV / EBITDA
|
17
x
|
16.4
x
|
21.5
x
|
16.7
x
|
16.5
x
|
15.7
x
|
13.7
x
|
12.4
x
|
EV / FCF
|
35.9
x
|
30.7
x
|
55.6
x
|
50.6
x
|
49.8
x
|
31.2
x
|
25.9
x
|
27.8
x
|
FCF Yield
|
2.78%
|
3.26%
|
1.8%
|
1.98%
|
2.01%
|
3.21%
|
3.86%
|
3.6%
|
Price to Book
|
3.42
x
|
3.26
x
|
4.21
x
|
3.36
x
|
4.06
x
|
3.95
x
|
3.52
x
|
3.1
x
|
Nbr of stocks (in thousands)
|
132,355
|
132,511
|
132,705
|
132,907
|
132,873
|
132,252
|
-
|
-
|
Reference price
2 |
144.0
|
148.3
|
207.6
|
175.1
|
227.0
|
248.7
|
248.7
|
248.7
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/16/22
|
2/16/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,929
|
4,857
|
5,552
|
7,315
|
7,782
|
7,790
|
8,415
|
8,950
|
EBITDA
1 |
1,270
|
1,324
|
1,451
|
1,626
|
2,011
|
2,245
|
2,495
|
2,669
|
EBIT
1 |
877.5
|
895.7
|
1,011
|
951.4
|
1,427
|
1,642
|
1,860
|
2,005
|
Operating Margin
|
17.8%
|
18.44%
|
18.21%
|
13.01%
|
18.34%
|
21.08%
|
22.11%
|
22.4%
|
Earnings before Tax (EBT)
1 |
757.7
|
743.8
|
873.8
|
788.1
|
1,245
|
1,488
|
1,727
|
1,954
|
Net income
1 |
617.7
|
584.5
|
670.8
|
575.6
|
933.2
|
1,145
|
1,336
|
1,478
|
Net margin
|
12.53%
|
12.03%
|
12.08%
|
7.87%
|
11.99%
|
14.7%
|
15.87%
|
16.51%
|
EPS
2 |
4.630
|
4.390
|
5.020
|
4.310
|
6.980
|
8.585
|
10.08
|
11.14
|
Free Cash Flow
1 |
600
|
708.2
|
560.6
|
535.6
|
664.2
|
1,128
|
1,320
|
1,195
|
FCF margin
|
12.17%
|
14.58%
|
10.1%
|
7.32%
|
8.54%
|
14.48%
|
15.69%
|
13.35%
|
FCF Conversion (EBITDA)
|
47.25%
|
53.51%
|
38.63%
|
32.95%
|
33.02%
|
50.24%
|
52.91%
|
44.78%
|
FCF Conversion (Net income)
|
97.15%
|
121.16%
|
83.57%
|
93.05%
|
71.17%
|
98.45%
|
98.85%
|
80.86%
|
Dividend per Share
2 |
1.240
|
1.360
|
1.480
|
1.600
|
1.720
|
1.830
|
1.928
|
2.105
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/16/22
|
2/16/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,606
|
1,541
|
1,954
|
2,088
|
1,732
|
1,649
|
2,113
|
2,186
|
1,834
|
1,546
|
2,097
|
2,228
|
1,917
|
1,694
|
2,260
|
EBITDA
1 |
383.4
|
293.9
|
450.2
|
507
|
374.7
|
337.6
|
595.3
|
602.2
|
476.1
|
323.5
|
656.5
|
691.3
|
575.3
|
382.4
|
739.9
|
EBIT
1 |
211.3
|
147
|
307.6
|
305.4
|
191.5
|
187.2
|
451.1
|
418.9
|
370.1
|
172.9
|
506.4
|
532.7
|
414.9
|
230.7
|
590.6
|
Operating Margin
|
13.15%
|
9.54%
|
15.74%
|
14.62%
|
11.06%
|
11.35%
|
21.35%
|
19.16%
|
20.18%
|
11.18%
|
24.14%
|
23.91%
|
21.64%
|
13.62%
|
26.13%
|
Earnings before Tax (EBT)
1 |
168.7
|
112.6
|
264.2
|
260.6
|
150.8
|
139.6
|
404.3
|
365.9
|
335.3
|
133.5
|
464.4
|
502.1
|
376.2
|
192.2
|
551.4
|
Net income
1 |
138
|
91.8
|
187.3
|
177.1
|
119.4
|
120.7
|
308.6
|
276.5
|
227.5
|
102.7
|
360.2
|
388.6
|
289.8
|
145.2
|
427.8
|
Net margin
|
8.59%
|
5.96%
|
9.58%
|
8.48%
|
6.89%
|
7.32%
|
14.6%
|
12.65%
|
12.4%
|
6.64%
|
17.17%
|
17.44%
|
15.12%
|
8.57%
|
18.93%
|
EPS
2 |
1.030
|
0.6900
|
1.400
|
1.330
|
0.8900
|
0.9000
|
2.310
|
2.070
|
1.700
|
0.7700
|
2.704
|
2.917
|
2.180
|
1.088
|
3.210
|
Dividend per Share
2 |
0.3700
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4300
|
0.4300
|
-
|
0.4300
|
-
|
0.4500
|
0.4500
|
0.4500
|
0.4600
|
-
|
Announcement Date
|
2/16/22
|
5/4/22
|
8/4/22
|
11/2/22
|
2/16/23
|
5/4/23
|
8/3/23
|
10/26/23
|
2/16/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,510
|
2,090
|
3,645
|
3,814
|
2,929
|
2,262
|
1,326
|
333
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.976
x
|
1.579
x
|
2.512
x
|
2.346
x
|
1.456
x
|
1.008
x
|
0.5313
x
|
0.1246
x
|
Free Cash Flow
1 |
600
|
708
|
561
|
536
|
664
|
1,128
|
1,320
|
1,195
|
ROE (net income / shareholders' equity)
|
11.4%
|
10%
|
10.7%
|
10.1%
|
13%
|
14.3%
|
14.5%
|
14%
|
ROA (Net income/ Total Assets)
|
6.03%
|
5.23%
|
5.29%
|
4.89%
|
6.5%
|
7.9%
|
8.37%
|
8.4%
|
Assets
1 |
10,240
|
11,167
|
12,685
|
11,769
|
14,357
|
14,499
|
15,957
|
17,605
|
Book Value Per Share
2 |
42.10
|
45.50
|
49.30
|
52.10
|
56.00
|
63.00
|
70.60
|
80.30
|
Cash Flow per Share
2 |
7.380
|
8.030
|
7.580
|
8.590
|
11.50
|
13.30
|
14.60
|
16.80
|
Capex
1 |
384
|
362
|
451
|
613
|
873
|
650
|
674
|
812
|
Capex / Sales
|
7.79%
|
7.46%
|
8.13%
|
8.37%
|
11.21%
|
8.34%
|
8.01%
|
9.08%
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/16/22
|
2/16/23
|
2/16/24
|
-
|
-
|
-
|
Last Close Price
248.7
USD Average target price
289.6
USD Spread / Average Target +16.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.72% | 51.29B | | +11.09% | 40.35B | | +8.60% | 33.4B | | +25.09% | 21.74B | | +28.62% | 19.8B | | -11.42% | 9.29B | | -4.81% | 6.42B | | +5.98% | 3.97B | | +2.45% | 3.5B |
Other Construction Materials
|