Market Closed -
Sao Paulo
04:06:00 2024-07-10 pm EDT
|
5-day change
|
1st Jan Change
|
31.4
BRL
|
+0.71%
|
|
+3.63%
|
+3.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,088
|
7,938
|
7,062
|
8,275
|
9,603
|
9,952
|
-
|
-
|
Enterprise Value (EV)
1 |
12,742
|
14,833
|
15,178
|
17,223
|
18,546
|
19,134
|
19,301
|
19,895
|
P/E ratio
|
26.5
x
|
35.6
x
|
19.1
x
|
15.9
x
|
41
x
|
10.1
x
|
10.1
x
|
8.39
x
|
Yield
|
0.83%
|
1.03%
|
1.7%
|
1.7%
|
1.21%
|
4.55%
|
4.22%
|
4.64%
|
Capitalization / Revenue
|
4.56
x
|
4.19
x
|
2.78
x
|
2.82
x
|
2.9
x
|
2.96
x
|
2.67
x
|
2.54
x
|
EV / Revenue
|
7.19
x
|
7.83
x
|
5.98
x
|
5.87
x
|
5.6
x
|
5.7
x
|
5.17
x
|
5.08
x
|
EV / EBITDA
|
10.2
x
|
10.2
x
|
7.21
x
|
6.99
x
|
7.38
x
|
6.8
x
|
6.18
x
|
6.1
x
|
EV / FCF
|
-53.4
x
|
-19.5
x
|
18.1
x
|
11.7
x
|
9.2
x
|
11.6
x
|
11.6
x
|
19.3
x
|
FCF Yield
|
-1.87%
|
-5.13%
|
5.54%
|
8.56%
|
10.9%
|
8.6%
|
8.6%
|
5.19%
|
Price to Book
|
1.62
x
|
1.38
x
|
2.2
x
|
3.57
x
|
3.92
x
|
1.24
x
|
1.49
x
|
1.47
x
|
Nbr of stocks (in thousands)
|
316,949
|
316,949
|
316,949
|
316,949
|
316,949
|
316,949
|
-
|
-
|
Reference price
2 |
25.52
|
25.05
|
22.28
|
26.11
|
30.30
|
31.40
|
31.40
|
31.40
|
Announcement Date
|
3/11/20
|
3/22/21
|
2/24/22
|
3/2/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,772
|
1,895
|
2,538
|
2,932
|
3,311
|
3,359
|
3,734
|
3,914
|
EBITDA
1 |
1,246
|
1,451
|
2,105
|
2,464
|
2,512
|
2,815
|
3,123
|
3,259
|
EBIT
1 |
1,014
|
1,157
|
1,754
|
2,040
|
2,358
|
2,376
|
2,665
|
2,793
|
Operating Margin
|
57.2%
|
61.05%
|
69.11%
|
69.56%
|
71.2%
|
70.73%
|
71.37%
|
71.37%
|
Earnings before Tax (EBT)
1 |
758.8
|
697.1
|
841.3
|
1,078
|
1,480
|
1,839
|
1,988
|
1,981
|
Net income
1 |
305
|
222.4
|
369.4
|
522.9
|
694.1
|
972.8
|
921.4
|
910.8
|
Net margin
|
17.21%
|
11.73%
|
14.56%
|
17.84%
|
20.96%
|
28.96%
|
24.67%
|
23.27%
|
EPS
2 |
0.9615
|
0.7027
|
1.165
|
1.646
|
0.7389
|
3.100
|
3.112
|
3.743
|
Free Cash Flow
1 |
-238.5
|
-761.6
|
840.4
|
1,475
|
2,016
|
1,645
|
1,660
|
1,033
|
FCF margin
|
-13.46%
|
-40.18%
|
33.12%
|
50.31%
|
60.89%
|
48.98%
|
44.45%
|
26.39%
|
FCF Conversion (EBITDA)
|
-
|
-
|
39.93%
|
59.87%
|
80.28%
|
58.44%
|
53.15%
|
31.7%
|
FCF Conversion (Net income)
|
-
|
-
|
227.47%
|
282.09%
|
290.51%
|
169.09%
|
180.16%
|
113.42%
|
Dividend per Share
2 |
0.2126
|
0.2589
|
0.3791
|
0.4438
|
0.3654
|
1.428
|
1.327
|
1.456
|
Announcement Date
|
3/11/20
|
3/22/21
|
2/24/22
|
3/2/23
|
3/5/24
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Net sales
1 |
679.7
|
713.7
|
701.2
|
757.2
|
759.8
|
1,004
|
808.7
|
797.3
|
878.3
|
996.5
|
798
|
877.3
|
879.1
|
-
|
-
|
EBITDA
1 |
593.7
|
622.2
|
595.6
|
628.8
|
617.3
|
811.6
|
680.7
|
662.4
|
608.9
|
811.8
|
745.6
|
701.2
|
777.8
|
-
|
-
|
EBIT
1 |
499.2
|
520
|
487.4
|
522.8
|
509.8
|
776.8
|
573.3
|
553.4
|
567
|
768.9
|
680.9
|
614.6
|
709.6
|
-
|
-
|
Operating Margin
|
73.45%
|
72.86%
|
69.51%
|
69.05%
|
67.09%
|
77.37%
|
70.89%
|
69.4%
|
64.56%
|
77.16%
|
85.33%
|
70.06%
|
80.71%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
293.7
|
492.1
|
379.6
|
-
|
383.1
|
515
|
687
|
549
|
617
|
-
|
-
|
Net income
1 |
143.6
|
166.9
|
50.18
|
146.4
|
159.5
|
230.7
|
203.1
|
163.4
|
141.2
|
254.9
|
354
|
283
|
318
|
-
|
-
|
Net margin
|
21.13%
|
23.38%
|
7.16%
|
19.33%
|
20.99%
|
22.98%
|
25.11%
|
20.49%
|
16.07%
|
25.58%
|
44.36%
|
32.26%
|
36.17%
|
-
|
-
|
EPS
2 |
0.4530
|
0.5270
|
0.1572
|
0.4623
|
0.4993
|
0.2507
|
0.2395
|
0.5192
|
0.2212
|
0.2784
|
1.120
|
0.8900
|
1.000
|
-
|
-
|
Dividend per Share
2 |
0.3791
|
-
|
-
|
-
|
0.4438
|
0.0385
|
-
|
0.0385
|
0.2500
|
-
|
0.2500
|
0.2500
|
0.3700
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/10/22
|
8/9/22
|
11/9/22
|
3/2/23
|
5/11/23
|
8/9/23
|
11/9/23
|
3/5/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,654
|
6,895
|
8,116
|
8,948
|
8,943
|
9,181
|
9,349
|
9,943
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.736
x
|
4.752
x
|
3.856
x
|
3.631
x
|
3.561
x
|
3.262
x
|
2.993
x
|
3.051
x
|
Free Cash Flow
1 |
-239
|
-762
|
840
|
1,475
|
2,016
|
1,645
|
1,660
|
1,033
|
ROE (net income / shareholders' equity)
|
6.54%
|
17.5%
|
6.01%
|
7.74%
|
9.7%
|
11.5%
|
15.4%
|
16%
|
ROA (Net income/ Total Assets)
|
1.8%
|
4.49%
|
1.53%
|
1.95%
|
2.46%
|
4.2%
|
4.2%
|
3.8%
|
Assets
1 |
16,988
|
4,952
|
24,149
|
26,826
|
28,185
|
23,163
|
21,938
|
23,967
|
Book Value Per Share
2 |
15.80
|
18.20
|
10.10
|
7.320
|
7.740
|
25.40
|
21.00
|
21.40
|
Cash Flow per Share
2 |
-0.3400
|
-2.500
|
1.110
|
2.430
|
-
|
4.770
|
-
|
-
|
Capex
1 |
130
|
157
|
215
|
839
|
360
|
415
|
686
|
1,303
|
Capex / Sales
|
7.35%
|
8.27%
|
8.46%
|
28.6%
|
10.88%
|
12.36%
|
18.38%
|
33.29%
|
Announcement Date
|
3/11/20
|
3/22/21
|
2/24/22
|
3/2/23
|
3/5/24
|
-
|
-
|
-
|
Last Close Price
31.4
BRL Average target price
33.17
BRL Spread / Average Target +5.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.64% | 1.81B | | +20.02% | 148B | | +11.87% | 85.42B | | -0.38% | 79.85B | | +5.97% | 77.9B | | +0.03% | 73B | | +87.83% | 68.08B | | 0.00% | 47.41B | | +8.66% | 46.22B | | +5.85% | 41.47B |
Other Electric Utilities
|