Valuation ZAMPNPV

Stocks

Delayed Sao Paulo			5-day change	1st Jan Change
- ^BRL	-.--%		-.--%	+46.26%

08-08	Zamp S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-08	Zamp S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2.988	1.639	1.469	1.521	0.6057	1.396
Change	-	-45.14%	-10.41%	3.53%	-60.17%	130.52%
Enterprise Value (EV) ¹	829.6	1,260	1,444	1,598	1,491	1,698
Change	-	51.83%	14.6%	10.67%	-6.69%	13.91%
P/E	-0.01x	-0.01x	-0.03x	-0.02x	-0x	-0.01x
PBR	0x	0x	0x	0x	0x	0x
PEG	-	0x	0x	-0x	-	0x
Capitalization / Revenue	0x	0x	0x	0x	0x	0x
EV / Revenue	0.37x	0.46x	0.4x	0.42x	0.33x	0.32x
EV / EBITDA	-6.44x	22.2x	4.4x	4.34x	5.55x	3.39x
EV / EBIT	-2.49x	-7.89x	13.7x	13.3x	-275x	8.27x
EV / FCF	-2.51x	-39x	18x	375x	26.2x	7.24x
FCF Yield	-39.8%	-2.56%	5.57%	0.27%	3.82%	13.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1,916	-998.9	-203.8	-357.3	-691.7	-268.6
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,238	2,753	3,645	3,842	4,556	5,232
EBITDA ¹	-128.8	56.66	328.1	367.9	268.6	500.4
EBIT ¹	-333.6	-159.7	105.7	120	-5.421	205.3
Net income ¹	-445.6	-273.8	-55.79	-97.83	-191.3	-107.1
Net Debt ¹	826.6	1,258	1,442	1,596	1,490	1,697
Reference price ²	10.900	5.980	5.450	5.700	2.260	3.500
Nbr of stocks (in thousands)	274	274	269	267	268	399
Announcement Date	2/25/21	2/24/22	3/2/23	3/7/24	3/21/25	3/7/26

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.($)
ZAMPNPV	-	-	-	-	264M
MCDONALD'S CORPORATION	19.72x	7.73x	13.97x	2.97%	179B
CHIPOTLE MEXICAN GRILL, INC.	32.14x	3.92x	22.18x	-.--%	45.81B
YUM! BRANDS, INC.	16.92x	5.53x	16.57x	2.13%	38.44B
RESTAURANT BRANDS INTERNATIONAL INC.	17.39x	3.95x	12.28x	3.35%	26.84B
YUM CHINA HOLDINGS, INC.	14.32x	1.03x	6.72x	2.81%	14.41B
DOMINO'S PIZZA INC.	16.37x	2.91x	13.54x	2.56%	10.31B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	29.54x	2.45x	-	0.82%	6.95B
AMERICANA RESTAURANTS INTERNATIONAL PLC	19.63x	2.14x	8.7x	3.95%	5.58B
Average	20.75x	3.71x	13.42x	2.32%	36.37B
Weighted average by Cap.	20.80x	5.97x	14.89x	2.44%