Market Closed -
Sao Paulo
04:00:00 2024-05-27 pm EDT
|
5-day change
|
1st Jan Change
|
1.19
BRL
|
+2.59%
|
|
-3.25%
|
-2.46%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,032
|
480.7
|
440.9
|
430.1
|
-
|
-
|
Enterprise Value (EV)
1 |
2,715
|
1,162
|
440.9
|
1,029
|
1,023
|
1,020
|
P/E ratio
|
10.9
x
|
-7.04
x
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.42
x
|
0.52
x
|
0.44
x
|
0.41
x
|
0.39
x
|
0.35
x
|
EV / Revenue
|
3.24
x
|
1.25
x
|
0.44
x
|
0.98
x
|
0.92
x
|
0.83
x
|
EV / EBITDA
|
10.4
x
|
7.58
x
|
2.07
x
|
4.29
x
|
4.17
x
|
3.71
x
|
EV / FCF
|
-20,265,519
x
|
-23,056,203
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.84
x
|
0.55
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
244,236
|
361,423
|
361,423
|
361,423
|
-
|
-
|
Reference price
2 |
8.320
|
1.330
|
1.220
|
1.190
|
1.190
|
1.190
|
Announcement Date
|
3/25/22
|
3/27/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
647.6
|
521.9
|
839
|
931.5
|
1,006
|
1,051
|
1,114
|
1,228
|
EBITDA
1 |
-
|
159.5
|
261
|
153.3
|
213.1
|
239.8
|
245.1
|
275.3
|
EBIT
1 |
-
|
102.5
|
196.1
|
74.74
|
161.7
|
182.9
|
178.2
|
191.8
|
Operating Margin
|
-
|
19.65%
|
23.37%
|
8.02%
|
16.07%
|
17.4%
|
16.01%
|
15.61%
|
Earnings before Tax (EBT)
|
-
|
-
|
183.4
|
-44.14
|
1.745
|
-
|
-
|
-
|
Net income
|
-
|
-
|
179.1
|
-50.2
|
-25.52
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
21.35%
|
-5.39%
|
-2.54%
|
-
|
-
|
-
|
EPS
|
0.2899
|
-
|
0.7634
|
-0.1889
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
56.16
|
-134
|
-50.38
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
10.76%
|
-15.97%
|
-5.41%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
35.21%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
1.136
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/5/20
|
3/29/21
|
3/25/22
|
3/27/23
|
3/21/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
234.8
|
232.9
|
215.7
|
227.8
|
256.3
|
267.4
|
236.2
|
234.3
|
268.5
|
273.6
|
262
|
244.6
|
270
|
286.8
|
EBITDA
|
56.41
|
52.16
|
24.42
|
41.44
|
33.81
|
64.37
|
56.49
|
48.35
|
43.9
|
73.84
|
-
|
-
|
-
|
-
|
EBIT
1 |
53.46
|
30.19
|
13.42
|
25.14
|
14.45
|
43.52
|
43.76
|
35.49
|
30.47
|
50.6
|
48.72
|
39.08
|
34.86
|
51.39
|
Operating Margin
|
22.77%
|
12.97%
|
6.22%
|
11.04%
|
5.64%
|
16.27%
|
18.53%
|
15.15%
|
11.35%
|
18.5%
|
18.6%
|
15.98%
|
12.91%
|
17.92%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/25/22
|
5/17/22
|
8/15/22
|
11/14/22
|
3/27/23
|
5/15/23
|
8/14/23
|
11/13/23
|
3/21/24
|
5/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
305
|
683
|
681
|
-
|
599
|
593
|
590
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.913
x
|
2.617
x
|
4.443
x
|
-
|
2.497
x
|
2.419
x
|
2.145
x
|
Free Cash Flow
|
-
|
56.2
|
-134
|
-50.4
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
14%
|
25.4%
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
1.900
|
2.930
|
2.440
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
52.5
|
103
|
60.2
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
10.06%
|
12.32%
|
6.46%
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/5/20
|
3/29/21
|
3/25/22
|
3/27/23
|
3/21/24
|
-
|
-
|
-
|
Last Close Price
1.19
BRL Average target price
1.325
BRL Spread / Average Target +11.34% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.46% | 83.53M | | -20.68% | 524M | | +35.74% | 451M | | -6.90% | 254M | | -4.60% | 250M | | -24.67% | 94.88M | | -2.58% | 81.17M | | -20.69% | 58.88M | | -13.75% | 53.31M | | -44.44% | 52.89M |
Personal Care Services
|