Delayed
Sao Paulo
02:26:20 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
17.67
BRL
|
-1.90%
|
|
-1.18%
|
-6.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,620
|
5,142
|
8,547
|
9,683
|
8,096
|
7,710
|
-
|
-
|
Enterprise Value (EV)
1 |
6,124
|
5,955
|
10,995
|
11,901
|
10,876
|
11,746
|
11,527
|
12,558
|
P/E ratio
|
15
x
|
10.6
x
|
8.06
x
|
7.76
x
|
9.12
x
|
10.2
x
|
7.25
x
|
7.13
x
|
Yield
|
3.12%
|
4.51%
|
5.93%
|
6.28%
|
-
|
4.61%
|
4.85%
|
5.43%
|
Capitalization / Revenue
|
1.52
x
|
1.33
x
|
1.35
x
|
1.01
x
|
1.12
x
|
1.01
x
|
1.02
x
|
1.02
x
|
EV / Revenue
|
2.01
x
|
1.54
x
|
1.74
x
|
1.24
x
|
1.5
x
|
1.53
x
|
1.52
x
|
1.67
x
|
EV / EBITDA
|
7.7
x
|
6.2
x
|
6.52
x
|
3.91
x
|
4.02
x
|
5.19
x
|
4.44
x
|
4.92
x
|
EV / FCF
|
20.6
x
|
10
x
|
317
x
|
7.71
x
|
8.13
x
|
14.8
x
|
19.5
x
|
20.6
x
|
FCF Yield
|
4.85%
|
9.99%
|
0.32%
|
13%
|
12.3%
|
6.74%
|
5.13%
|
4.87%
|
Price to Book
|
1.67
x
|
1.75
x
|
2.41
x
|
2.14
x
|
1.68
x
|
1.4
x
|
1.36
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
450,835
|
453,323
|
459,320
|
454,095
|
430,194
|
439,841
|
-
|
-
|
Reference price
2 |
10.25
|
11.34
|
18.61
|
21.32
|
18.82
|
17.53
|
17.53
|
17.53
|
Announcement Date
|
3/11/20
|
3/19/21
|
3/15/22
|
3/8/23
|
3/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,041
|
3,873
|
6,324
|
9,590
|
7,231
|
7,672
|
7,578
|
7,531
|
EBITDA
1 |
795.5
|
960.3
|
1,685
|
3,047
|
2,709
|
2,263
|
2,597
|
2,553
|
EBIT
1 |
689.7
|
840.6
|
1,539
|
2,869
|
2,489
|
1,768
|
2,038
|
2,163
|
Operating Margin
|
22.68%
|
21.7%
|
24.34%
|
29.92%
|
34.42%
|
23.05%
|
26.89%
|
28.72%
|
Earnings before Tax (EBT)
1 |
414.7
|
689.2
|
1,561
|
1,806
|
1,224
|
1,080
|
1,552
|
1,547
|
Net income
1 |
311.5
|
488.7
|
1,062
|
1,267
|
895.6
|
754.5
|
1,115
|
1,052
|
Net margin
|
10.24%
|
12.62%
|
16.79%
|
13.22%
|
12.39%
|
9.83%
|
14.71%
|
13.97%
|
EPS
2 |
0.6838
|
1.074
|
2.307
|
2.749
|
2.063
|
1.714
|
2.416
|
2.458
|
Free Cash Flow
1 |
297
|
594.7
|
34.69
|
1,543
|
1,338
|
792
|
591
|
611
|
FCF margin
|
9.77%
|
15.36%
|
0.55%
|
16.09%
|
18.5%
|
10.32%
|
7.8%
|
8.11%
|
FCF Conversion (EBITDA)
|
37.33%
|
61.93%
|
2.06%
|
50.63%
|
49.39%
|
34.99%
|
22.76%
|
23.93%
|
FCF Conversion (Net income)
|
95.34%
|
121.7%
|
3.27%
|
121.72%
|
149.36%
|
104.98%
|
53.02%
|
58.09%
|
Dividend per Share
2 |
0.3198
|
0.5112
|
1.103
|
1.340
|
-
|
0.8085
|
0.8505
|
0.9524
|
Announcement Date
|
3/11/20
|
3/19/21
|
3/15/22
|
3/8/23
|
3/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
-
|
1,665
|
1,353
|
2,322
|
2,093
|
2,130
|
1,648
|
1,919
|
1,957
|
2,100
|
1,616
|
1,724
|
1,845
|
2,108
|
EBITDA
1 |
-
|
820.3
|
377.8
|
589.6
|
933.6
|
569.7
|
491.9
|
673.4
|
704.2
|
463
|
496.5
|
675.4
|
645
|
696.4
|
EBIT
1 |
-
|
-
|
-
|
536.9
|
885.3
|
517.8
|
434.5
|
611.2
|
644
|
406.5
|
439.5
|
617.7
|
581
|
633
|
Operating Margin
|
-
|
-
|
-
|
23.12%
|
42.3%
|
24.31%
|
26.37%
|
31.86%
|
32.91%
|
19.36%
|
27.2%
|
35.82%
|
31.5%
|
30.03%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
110
|
825.5
|
471.4
|
224
|
-297
|
308.1
|
387
|
232.6
|
368
|
393.5
|
460.1
|
Net income
1 |
745.1
|
-
|
-
|
112.1
|
538.9
|
334.2
|
164.8
|
-142.3
|
223
|
131.6
|
145.7
|
247.1
|
243.6
|
303
|
Net margin
|
-
|
-
|
-
|
4.83%
|
25.75%
|
15.69%
|
10%
|
-7.42%
|
11.4%
|
6.27%
|
9.02%
|
14.33%
|
13.2%
|
14.38%
|
EPS
2 |
162,108
|
-
|
-
|
0.2277
|
1.299
|
0.8054
|
0.3281
|
-0.3694
|
-
|
0.2992
|
0.3312
|
0.5619
|
0.5535
|
0.6884
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3078
|
0.1850
|
0.2926
|
0.3129
|
0.3659
|
Announcement Date
|
5/11/22
|
8/10/22
|
11/4/22
|
3/8/23
|
5/15/23
|
8/9/23
|
11/8/23
|
3/6/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,504
|
813
|
2,448
|
2,218
|
2,780
|
4,036
|
3,817
|
4,848
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.89
x
|
0.8469
x
|
1.453
x
|
0.7281
x
|
1.026
x
|
1.783
x
|
1.47
x
|
1.899
x
|
Free Cash Flow
1 |
297
|
595
|
34.7
|
1,543
|
1,338
|
792
|
591
|
611
|
ROE (net income / shareholders' equity)
|
11.6%
|
16.6%
|
32.9%
|
31.2%
|
18.8%
|
14.1%
|
17.5%
|
17.2%
|
ROA (Net income/ Total Assets)
|
4.9%
|
-
|
9.9%
|
11.2%
|
5.83%
|
7.2%
|
8.47%
|
6.4%
|
Assets
1 |
6,357
|
-
|
10,728
|
11,341
|
15,362
|
10,479
|
13,166
|
16,434
|
Book Value Per Share
2 |
6.150
|
6.480
|
7.710
|
9.970
|
11.20
|
12.50
|
12.80
|
14.50
|
Cash Flow per Share
2 |
1.170
|
1.730
|
0.9500
|
4.320
|
4.270
|
3.150
|
2.840
|
-
|
Capex
1 |
235
|
190
|
400
|
449
|
515
|
726
|
751
|
763
|
Capex / Sales
|
7.73%
|
4.91%
|
6.33%
|
4.68%
|
7.12%
|
9.47%
|
9.91%
|
10.13%
|
Announcement Date
|
3/11/20
|
3/19/21
|
3/15/22
|
3/8/23
|
3/6/24
|
-
|
-
|
-
|
Last Close Price
17.53
BRL Average target price
24.15
BRL Spread / Average Target +37.76% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.85% | 1.46B | | +12.08% | 3.32B | | -95.58% | 1.81B | | -.--% | 1.26B | | -8.52% | 1.23B | | 0.00% | 1.18B | | -0.65% | 1.16B | | -1.96% | 1.24B | | +4.40% | 1.13B | | -18.27% | 1.14B |
Other Fishing & Farming
|