Stock XP XP INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials XP Inc.

Equities

XP

KYG982391099

Investment Banking & Brokerage Services

Market Closed - Nasdaq
Other stock markets
 16:00:00 2024-04-26 EDT 		5-day change 1st Jan Change
21.06 USD +2.48% Intraday chart for XP Inc. +0.19% -19.22%
04-26 XP Names Victor Mansur CFO MT
04-26 XP Names Victor Mansur to Succeed CFO Bruno Constantino DJ

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 85,421 115,159 89,718 45,506 69,301 59,198 - -
Enterprise Value (EV) 1 85,421 79,480 118,108 50,647 69,301 62,888 64,487 62,905
P/E ratio 73.3 x 55.5 x 25.6 x 13 x 17.7 x 12.6 x 10.5 x 9.26 x
Yield - - - - - 3.9% 5.36% 4.93%
Capitalization / Revenue 16.7 x 14.1 x 7.43 x 3.41 x 4.66 x 3.41 x 2.89 x 2.49 x
EV / Revenue 16.7 x 9.75 x 9.78 x 3.79 x 4.66 x 3.62 x 3.15 x 2.65 x
EV / EBITDA 49.7 x 30.4 x 28.2 x 12.5 x 14.6 x 10.7 x 9.15 x 7.71 x
EV / FCF -22 x 65.2 x -27 x 30.2 x - 12.2 x 14.9 x 7.46 x
FCF Yield -4.55% 1.53% -3.7% 3.31% - 8.21% 6.71% 13.4%
Price to Book 11.9 x 10.6 x 6.22 x 2.65 x - 2.68 x 2.37 x 1.97 x
Nbr of stocks (in thousands) 551,800 558,931 559,549 560,294 548,083 548,395 - -
Reference price 2 154.8 206.0 160.3 81.22 126.4 107.9 107.9 107.9
Announcement Date 20-03-17 21-02-23 22-02-08 23-02-16 24-02-27 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,128 8,152 12,077 13,348 14,860 17,358 20,486 23,737
EBITDA 1 1,720 2,616 4,190 4,065 4,732 5,872 7,045 8,161
EBIT 1 1,629 2,473 3,958 3,859 4,480 5,394 6,546 7,598
Operating Margin 31.77% 30.34% 32.77% 28.91% 30.15% 31.08% 31.95% 32.01%
Earnings before Tax (EBT) 1 1,544 2,421 4,382 3,445 3,936 4,984 6,238 7,188
Net income 1 1,089 2,081 3,589 3,580 3,899 4,714 5,620 6,336
Net margin 21.24% 25.53% 29.72% 26.82% 26.24% 27.16% 27.43% 26.69%
EPS 2 2.112 3.714 6.259 6.250 7.160 8.599 10.33 11.66
Free Cash Flow 1 -3,886 1,219 -4,373 1,677 - 5,162 4,325 8,437
FCF margin -75.79% 14.96% -36.21% 12.56% - 29.74% 21.11% 35.54%
FCF Conversion (EBITDA) - 46.61% - 41.25% - 87.9% 61.39% 103.38%
FCF Conversion (Net income) - 58.59% - 46.84% - 109.51% 76.96% 133.15%
Dividend per Share 2 - - - - - 4.212 5.791 5.326
Announcement Date 20-03-17 21-02-23 22-02-08 23-02-16 24-02-27 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

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 Q3 2024 Q4 2025 Q1
Net sales 1 3,171 3,260 3,121 3,429 3,620 3,177 3,134 3,549 4,132 4,046 4,019 4,175 4,389 4,636 4,671
EBITDA 1 1,005 1,241 980 1,001 1,153 932 1,008 1,156 1,355 1,214 1,391 1,417 1,498 1,542 1,557
EBIT 1 953 1,189 919 945 1,109 886 960 1,105 1,284 1,132 1,256 1,298 1,360 1,496 1,477
Operating Margin 30.05% 36.47% 29.45% 27.56% 30.64% 27.89% 30.63% 31.14% 31.07% 27.98% 31.25% 31.09% 31% 32.26% 31.63%
Earnings before Tax (EBT) 1 908 1,278 1,017 1,057 983 738 816 968 1,157 995 1,122 1,186 1,274 1,384 1,419
Net income 1 936 989.4 854 913 1,031 783 796 977 1,087 1,040 1,068 1,113 1,175 1,296 1,263
Net margin 29.52% 30.35% 27.36% 26.63% 28.48% 24.65% 25.4% 27.53% 26.31% 25.7% 26.57% 26.66% 26.77% 27.96% 27.03%
EPS 2 1.636 1.716 1.480 1.580 1.798 1.390 1.480 1.830 1.960 1.880 1.983 2.040 2.179 2.341 2.303
Dividend per Share 2 - - - - - - - - - - 0.9864 1.024 1.087 1.187 1.382
Announcement Date 21-11-03 22-02-08 22-05-03 22-08-09 22-11-08 23-02-16 23-05-15 23-08-14 23-11-13 24-02-27 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 28,390 5,141 - 3,690 5,289 3,707
Net Cash position 1 - 35,679 - - - - - -
Leverage (Debt/EBITDA) - - 6.776 x 1.265 x - 0.6284 x 0.7507 x 0.4543 x
Free Cash Flow 1 -3,886 1,219 -4,373 1,677 - 5,162 4,325 8,437
ROE (net income / shareholders' equity) 23.4% 23% 28.4% 22.8% - 22.9% 24% 24.2%
ROA (Net income/ Total Assets) 3.52% 2.98% 3.05% 2.16% - 1.75% 1.83% 1.76%
Assets 1 30,911 69,809 117,686 165,687 - 269,352 307,447 359,410
Book Value Per Share 2 13.00 19.50 25.80 30.70 - 40.30 45.60 54.70
Cash Flow per Share 2 3.420 2.700 -7.010 3.150 - -6.060 -3.900 13.40
Capex 1 72.5 292 353 127 - 430 510 588
Capex / Sales 1.41% 3.58% 2.92% 0.95% - 2.48% 2.49% 2.48%
Announcement Date 20-03-17 21-02-23 22-02-08 23-02-16 24-02-27 - - -
1BRL in Million2BRL
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for XP Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
107.9 BRL
Average target price
151.6 BRL
Spread / Average Target
+40.46%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Brokerage Services

1st Jan change Capi.
XP INC. Stock XP Inc.
-19.22% 11.55B
EAST MONEY INFORMATION CO.,LTD. Stock East Money Information Co.,Ltd.
-6.55% 28.58B
GUOTAI JUNAN SECURITIES CO., LTD. Stock Guotai Junan Securities Co., Ltd.
-6.85% 15.75B
CHINA GALAXY SECURITIES CO., LTD. Stock China Galaxy Securities Co., Ltd.
+2.66% 14.3B
ORIENT SECURITIES COMPANY LIMITED Stock Orient Securities Company Limited
-3.68% 9.03B
CINDA SECURITIES CO., LTD. Stock Cinda Securities Co., Ltd.
-13.34% 6.98B
ZHESHANG SECURITIES CO., LTD. Stock Zheshang Securities Co., Ltd.
+5.18% 5.82B
SDIC CAPITAL CO.,LTD Stock SDIC Capital Co.,Ltd
-3.56% 5.76B
WESTERN SECURITIES CO.,LTD. Stock Western Securities Co.,Ltd.
+18.21% 4.64B
SINOLINK SECURITIES CO., LTD. Stock Sinolink Securities Co., Ltd.
-3.41% 4.47B
Brokerage Services
  1. Stock Market
  2. Equities
  3. XP Stock
  4. Financials XP Inc.