Market Closed -
Sao Paulo
04:07:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
6.72
BRL
|
+2.44%
|
|
+2.60%
|
-18.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,266
|
2,479
|
1,345
|
946.5
|
1,613
|
1,325
|
-
|
Enterprise Value (EV)
1 |
3,732
|
1,683
|
766
|
773.9
|
2,008
|
1,929
|
1,568
|
P/E ratio
|
27.4
x
|
189
x
|
5.82
x
|
9.02
x
|
7.54
x
|
5.23
x
|
4.24
x
|
Yield
|
-
|
4.69%
|
8.56%
|
-
|
6.14%
|
10%
|
13.3%
|
Capitalization / Revenue
|
1.71
x
|
1.48
x
|
0.59
x
|
0.41
x
|
0.54
x
|
0.51
x
|
0.49
x
|
EV / Revenue
|
1.95
x
|
1.01
x
|
0.34
x
|
0.33
x
|
0.68
x
|
0.75
x
|
0.58
x
|
EV / EBITDA
|
12.6
x
|
5.11
x
|
2.55
x
|
4.29
x
|
5.39
x
|
5.61
x
|
4.16
x
|
EV / FCF
|
11,487,673
x
|
2,010,880
x
|
-15,088,297
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.97
x
|
1.43
x
|
0.74
x
|
0.49
x
|
0.84
x
|
0.65
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
209,910
|
206,268
|
204,128
|
206,651
|
196,739
|
197,168
|
-
|
Reference price
2 |
15.56
|
12.02
|
6.590
|
4.580
|
8.200
|
6.720
|
6.720
|
Announcement Date
|
3/30/20
|
3/18/21
|
3/22/22
|
3/28/23
|
3/21/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,913
|
1,671
|
2,276
|
2,318
|
2,974
|
2,574
|
2,684
|
EBITDA
1 |
295.3
|
329
|
299.8
|
180.2
|
372.2
|
344
|
376.8
|
EBIT
1 |
166.2
|
267.7
|
264.9
|
128.8
|
278.4
|
294.3
|
379.5
|
Operating Margin
|
8.69%
|
16.02%
|
11.64%
|
5.56%
|
9.36%
|
11.43%
|
14.14%
|
Earnings before Tax (EBT)
1 |
182.8
|
286
|
329.8
|
253
|
414.2
|
424
|
442.5
|
Net income
1 |
119.2
|
14.68
|
231.2
|
104.4
|
216
|
236.9
|
288.3
|
Net margin
|
6.23%
|
0.88%
|
10.16%
|
4.5%
|
7.26%
|
9.2%
|
10.74%
|
EPS
2 |
0.5678
|
0.0636
|
1.132
|
0.5080
|
1.087
|
1.285
|
1.585
|
Free Cash Flow
|
324.8
|
836.8
|
-50.77
|
-
|
-
|
-
|
-
|
FCF margin
|
16.98%
|
50.08%
|
-2.23%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
110%
|
254.32%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
272.54%
|
5,698.69%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.5642
|
0.5640
|
-
|
0.5035
|
0.6720
|
0.8924
|
Announcement Date
|
3/30/20
|
3/18/21
|
3/22/22
|
3/28/23
|
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
|
---|
Net sales
1 |
543.5
|
460.1
|
672.4
|
689.5
|
495.9
|
624.6
|
758.7
|
651.8
|
938.5
|
649.6
|
470.5
|
522.4
|
592.9
|
EBITDA
|
57.74
|
43.72
|
75.89
|
48.36
|
12.28
|
82.56
|
81.78
|
65.25
|
142.6
|
101.5
|
-
|
-
|
-
|
EBIT
1 |
51.46
|
-
|
58.1
|
36.83
|
0.689
|
-
|
62.92
|
29.34
|
121
|
72.7
|
49.93
|
59.22
|
73.96
|
Operating Margin
|
9.47%
|
-
|
8.64%
|
5.34%
|
0.14%
|
-
|
8.29%
|
4.5%
|
12.9%
|
11.19%
|
10.61%
|
11.34%
|
12.47%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
41.76
|
-
|
58.1
|
31.07
|
0.15
|
54.73
|
56.06
|
48.04
|
57.17
|
64.94
|
39.81
|
46.93
|
54.74
|
Net margin
|
7.68%
|
-
|
8.64%
|
4.51%
|
0.03%
|
8.76%
|
7.39%
|
7.37%
|
6.09%
|
10%
|
8.46%
|
8.98%
|
9.23%
|
EPS
|
0.2045
|
-
|
-
|
-
|
-
|
-
|
0.2610
|
0.2419
|
0.2878
|
0.3170
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/22/22
|
5/12/22
|
8/15/22
|
11/10/22
|
3/28/23
|
5/15/23
|
8/10/23
|
11/13/23
|
3/21/24
|
5/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
465
|
-
|
-
|
-
|
394
|
604
|
243
|
Net Cash position
1 |
-
|
797
|
579
|
173
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.576
x
|
-
|
-
|
-
|
1.06
x
|
1.756
x
|
0.6459
x
|
Free Cash Flow
|
325
|
837
|
-50.8
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.1%
|
12.6%
|
13%
|
7.59%
|
11.2%
|
12.7%
|
12.7%
|
ROA (Net income/ Total Assets)
|
2.45%
|
4.22%
|
4.16%
|
-
|
-
|
-
|
-
|
Assets
1 |
4,862
|
348
|
5,553
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
7.920
|
8.430
|
8.920
|
9.260
|
9.800
|
10.40
|
11.00
|
Cash Flow per Share
|
-
|
-
|
-0.2000
|
-
|
-
|
-
|
-
|
Capex
1 |
2.82
|
3.82
|
9.4
|
4.82
|
-
|
13
|
-
|
Capex / Sales
|
0.15%
|
0.23%
|
0.41%
|
0.21%
|
-
|
0.51%
|
-
|
Announcement Date
|
3/30/20
|
3/18/21
|
3/22/22
|
3/28/23
|
3/21/24
|
-
|
-
|
Last Close Price
6.72
BRL Average target price
8.9
BRL Spread / Average Target +32.44% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.05% | 241M | | -5.29% | 23.83B | | +11.11% | 11.15B | | -33.65% | 10.58B | | -24.39% | 7.75B | | -11.00% | 6.61B | | -2.19% | 6.21B | | -7.17% | 6.08B | | +50.24% | 3.83B | | +23.72% | 3.78B |
Residential Real Estate Development
|