Market Closed -
Sao Paulo
04:07:00 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
13.92
BRL
|
-4.40%
|
|
-4.07%
|
-28.10%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,991
|
28,964
|
40,516
|
32,014
|
36,155
|
26,277
|
-
|
-
|
Enterprise Value (EV)
1 |
40,198
|
39,818
|
70,813
|
32,014
|
83,677
|
82,762
|
81,782
|
82,655
|
P/E ratio
|
11.3
x
|
34.6
x
|
6.52
x
|
27.3
x
|
33.2
x
|
9.52
x
|
7.98
x
|
9.64
x
|
Yield
|
-
|
1.37%
|
3.69%
|
-
|
-
|
4.73%
|
6.25%
|
5.88%
|
Capitalization / Revenue
|
0.37
x
|
0.42
x
|
0.36
x
|
0.2
x
|
0.92
x
|
0.16
x
|
0.16
x
|
0.16
x
|
EV / Revenue
|
0.55
x
|
0.58
x
|
0.63
x
|
0.2
x
|
2.12
x
|
0.52
x
|
0.49
x
|
0.49
x
|
EV / EBITDA
|
7.14
x
|
6.74
x
|
5.97
x
|
2.03
x
|
5.1
x
|
4
x
|
3.57
x
|
3.31
x
|
EV / FCF
|
20.2
x
|
36.5
x
|
61.3
x
|
-
|
20.9
x
|
51.4
x
|
-90.6
x
|
-
|
FCF Yield
|
4.95%
|
2.74%
|
1.63%
|
-
|
4.79%
|
1.95%
|
-1.1%
|
-
|
Price to Book
|
2.58
x
|
2.67
x
|
2.71
x
|
-
|
1.73
x
|
0.88
x
|
0.81
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
1,551,856
|
1,529,844
|
1,867,975
|
1,869,987
|
1,867,500
|
1,867,556
|
-
|
-
|
Reference price
2 |
17.39
|
18.93
|
21.69
|
17.12
|
19.36
|
14.07
|
14.07
|
14.07
|
Announcement Date
|
2/15/20
|
2/11/21
|
2/18/22
|
2/28/23
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
72,980
|
68,631
|
113,096
|
162,253
|
39,468
|
159,406
|
167,310
|
169,383
|
EBITDA
1 |
5,627
|
5,908
|
11,862
|
15,762
|
16,421
|
20,688
|
22,907
|
24,944
|
EBIT
1 |
5,056
|
2,756
|
9,640
|
12,748
|
13,056
|
13,511
|
14,758
|
15,607
|
Operating Margin
|
6.93%
|
4.02%
|
8.52%
|
7.86%
|
33.08%
|
8.48%
|
8.82%
|
9.21%
|
Earnings before Tax (EBT)
1 |
3,201
|
1,167
|
5,900
|
2,702
|
5,114
|
5,546
|
7,648
|
8,742
|
Net income
1 |
2,425
|
851.9
|
6,312
|
1,176
|
1,094
|
3,162
|
4,424
|
4,343
|
Net margin
|
3.32%
|
1.24%
|
5.58%
|
0.72%
|
2.77%
|
1.98%
|
2.64%
|
2.56%
|
EPS
2 |
1.533
|
0.5472
|
3.326
|
0.6264
|
0.5835
|
1.478
|
1.762
|
1.460
|
Free Cash Flow
1 |
1,988
|
1,090
|
1,155
|
-
|
4,008
|
1,610
|
-903
|
-
|
FCF margin
|
2.72%
|
1.59%
|
1.02%
|
-
|
10.16%
|
1.01%
|
-0.54%
|
-
|
FCF Conversion (EBITDA)
|
35.34%
|
18.45%
|
9.74%
|
-
|
24.41%
|
7.78%
|
-
|
-
|
FCF Conversion (Net income)
|
81.98%
|
127.99%
|
18.3%
|
-
|
366.28%
|
50.94%
|
-
|
-
|
Dividend per Share
2 |
-
|
0.2600
|
0.8000
|
-
|
-
|
0.6654
|
0.8788
|
0.8275
|
Announcement Date
|
2/15/20
|
2/11/21
|
2/18/22
|
2/28/23
|
4/26/24
|
-
|
-
|
-
|
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 |
31,017
|
34,353
|
34,720
|
42,777
|
43,746
|
41,011
|
37,160
|
34,499
|
39,529
|
9,504
|
36,431
|
38,443
|
40,870
|
40,244
|
-
|
EBITDA
1 |
3,441
|
2,762
|
2,700
|
4,145
|
4,105
|
4,812
|
5,766
|
4,424
|
5,652
|
5,277
|
4,387
|
4,662
|
5,809
|
5,264
|
-
|
EBIT
1 |
2,804
|
2,105
|
1,945
|
3,416
|
1,986
|
3,960
|
4,221
|
2,675
|
3,537
|
4,390
|
2,746
|
2,846
|
3,550
|
3,283
|
-
|
Operating Margin
|
9.04%
|
6.13%
|
5.6%
|
7.99%
|
4.54%
|
9.66%
|
11.36%
|
7.75%
|
8.95%
|
46.19%
|
7.54%
|
7.4%
|
8.69%
|
8.16%
|
-
|
Earnings before Tax (EBT)
|
-
|
334
|
624.9
|
-
|
-
|
2,137
|
385.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3,265
|
1,277
|
510.2
|
-125.3
|
-201.9
|
993
|
-904.1
|
-1,043
|
678.8
|
2,362
|
565.3
|
636.7
|
960.3
|
999.5
|
-
|
Net margin
|
10.53%
|
3.72%
|
1.47%
|
-0.29%
|
-0.46%
|
2.42%
|
-2.43%
|
-3.02%
|
1.72%
|
24.85%
|
1.55%
|
1.66%
|
2.35%
|
2.48%
|
-
|
EPS
2 |
1.746
|
0.6760
|
0.2721
|
-0.0673
|
-0.1080
|
0.5294
|
-0.4844
|
-0.5617
|
0.3633
|
1.263
|
-0.0500
|
-0.0850
|
0.3800
|
0.3200
|
0.3500
|
Dividend per Share
2 |
-
|
0.4300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2120
|
0.2120
|
0.2120
|
0.2120
|
0.2518
|
Announcement Date
|
11/13/21
|
2/18/22
|
5/13/22
|
8/12/22
|
11/11/22
|
2/28/23
|
5/16/23
|
8/14/23
|
11/13/23
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
13,207
|
10,854
|
30,297
|
-
|
47,522
|
56,485
|
55,505
|
56,378
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.347
x
|
1.837
x
|
2.554
x
|
-
|
2.894
x
|
2.73
x
|
2.423
x
|
2.26
x
|
Free Cash Flow
1 |
1,988
|
1,090
|
1,155
|
-
|
4,008
|
1,611
|
-903
|
-
|
ROE (net income / shareholders' equity)
|
23.7%
|
7.65%
|
21.4%
|
-
|
5.26%
|
4.7%
|
10.2%
|
10.7%
|
ROA (Net income/ Total Assets)
|
7.87%
|
2.37%
|
4.1%
|
-
|
0.8%
|
1.92%
|
2.03%
|
-
|
Assets
1 |
30,826
|
35,929
|
153,954
|
-
|
137,176
|
164,756
|
217,625
|
-
|
Book Value Per Share
2 |
6.750
|
7.090
|
8.010
|
-
|
11.20
|
16.00
|
17.30
|
14.30
|
Cash Flow per Share
|
1.780
|
1.380
|
2.840
|
10.70
|
5.480
|
-
|
5.690
|
-
|
Capex
1 |
820
|
1,053
|
4,067
|
-
|
6,268
|
14,827
|
12,758
|
15,107
|
Capex / Sales
|
1.12%
|
1.53%
|
3.6%
|
-
|
15.88%
|
9.3%
|
7.63%
|
8.92%
|
Announcement Date
|
2/15/20
|
2/11/21
|
2/18/22
|
2/28/23
|
4/26/24
|
-
|
-
|
-
|
Last Close Price
14.07
BRL Average target price
23.51
BRL Spread / Average Target +67.08% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.10% | 5.1B | | +12.84% | 895B | | 0.00% | 239B | | +29.48% | 176B | | -4.92% | 132B | | +48.57% | 87.72B | | -7.82% | 74.22B | | -8.97% | 56.16B | | +40.87% | 36.75B | | -37.87% | 34.63B |
Consumer Goods Conglomerates
|