Market Closed -
Sao Paulo
04:07:35 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
27.12
BRL
|
-0.99%
|
|
+0.15%
|
-2.08%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
147,223
|
110,706
|
82,321
|
99,105
|
158,071
|
154,799
|
-
|
-
|
Enterprise Value (EV)
1 |
147,223
|
110,706
|
82,321
|
99,105
|
158,071
|
154,799
|
154,799
|
154,799
|
P/E ratio
|
8.27
x
|
8.84
x
|
4.18
x
|
3.2
x
|
4.67
x
|
4.15
x
|
3.99
x
|
3.69
x
|
Yield
|
4.55%
|
3.79%
|
9.15%
|
-
|
-
|
10.5%
|
11%
|
11.8%
|
Capitalization / Revenue
|
2.77
x
|
1.95
x
|
1.39
x
|
1.35
x
|
1.69
x
|
1.13
x
|
1.45
x
|
1.39
x
|
EV / Revenue
|
2.77
x
|
1.95
x
|
1.39
x
|
1.35
x
|
1.69
x
|
1.13
x
|
1.45
x
|
1.39
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.39
x
|
0.95
x
|
0.61
x
|
-
|
-
|
0.82
x
|
0.74
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
5,574,531
|
5,706,478
|
5,706,799
|
5,707,173
|
5,707,552
|
5,707,941
|
-
|
-
|
Reference price
2 |
26.41
|
19.40
|
14.42
|
17.36
|
27.70
|
27.12
|
27.12
|
27.12
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/14/22
|
2/13/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
53,086
|
56,726
|
59,305
|
73,397
|
93,497
|
137,031
|
106,840
|
111,644
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
32,799
|
42,366
|
44,460
|
71,902
|
91,198
|
48,905
|
55,203
|
-
|
Operating Margin
|
61.78%
|
74.69%
|
74.97%
|
97.96%
|
97.54%
|
35.69%
|
51.67%
|
-
|
Earnings before Tax (EBT)
1 |
16,121
|
14,390
|
31,352
|
48,700
|
52,255
|
56,825
|
-
|
-
|
Net income
1 |
18,162
|
12,697
|
19,710
|
31,011
|
33,819
|
37,226
|
38,618
|
40,104
|
Net margin
|
34.21%
|
22.38%
|
33.24%
|
42.25%
|
36.17%
|
27.17%
|
36.15%
|
35.92%
|
EPS
2 |
3.195
|
2.195
|
3.454
|
5.434
|
5.925
|
6.543
|
6.795
|
7.351
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.200
|
0.7360
|
1.320
|
-
|
-
|
2.834
|
2.996
|
3.207
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/14/22
|
2/13/23
|
2/8/24
|
-
|
-
|
-
|
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
|
14,801
|
15,332
|
17,056
|
19,558
|
21,451
|
21,161
|
22,887
|
23,205
|
25,769
|
25,734
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
12,556
|
-
|
14,796
|
-
|
-
|
20,595
|
22,138
|
17,420
|
25,088
|
25,200
|
11,445
|
12,879
|
14,178
|
-
|
-
|
Operating Margin
|
84.83%
|
-
|
86.75%
|
-
|
-
|
97.33%
|
96.73%
|
75.07%
|
97.36%
|
97.92%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
8,766
|
8,708
|
11,859
|
13,138
|
14,166
|
12,590
|
12,259
|
11,301
|
13,143
|
13,211
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
5,352
|
6,660
|
7,625
|
8,099
|
8,627
|
8,207
|
8,354
|
8,035
|
8,862
|
8,782
|
9,124
|
9,704
|
10,276
|
-
|
-
|
Net margin
|
36.16%
|
43.44%
|
44.71%
|
41.41%
|
40.22%
|
38.78%
|
36.5%
|
34.63%
|
34.39%
|
34.13%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.9380
|
1.150
|
1.435
|
1.655
|
1.544
|
1.420
|
1.460
|
1.410
|
1.635
|
1.540
|
1.606
|
1.655
|
1.706
|
1.840
|
1.860
|
Dividend per Share
|
0.4925
|
0.4420
|
0.5105
|
0.5390
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/14/22
|
5/11/22
|
8/10/22
|
11/9/22
|
2/13/23
|
5/15/23
|
8/9/23
|
11/8/23
|
2/8/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.6%
|
11%
|
14.8%
|
-
|
20.5%
|
21.2%
|
19.6%
|
18.9%
|
ROA (Net income/ Total Assets)
|
1.3%
|
0.79%
|
1.08%
|
-
|
1.63%
|
1.63%
|
1.48%
|
1.5%
|
Assets
1 |
1,397,077
|
1,603,359
|
1,829,102
|
-
|
2,081,038
|
2,288,012
|
2,604,596
|
2,678,930
|
Book Value Per Share
2 |
19.00
|
20.50
|
23.50
|
-
|
-
|
32.90
|
36.80
|
40.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/14/22
|
2/13/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
27.12
BRL Average target price
35.2
BRL Spread / Average Target +29.81% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.08% | 29.53B | | +19.12% | 582B | | +18.87% | 313B | | +15.71% | 251B | | +21.74% | 209B | | +19.14% | 180B | | +24.16% | 169B | | +9.58% | 164B | | +11.18% | 154B | | -10.40% | 140B |
Other Banks
|