Market Closed -
Sao Paulo
09:44:18 2024-04-09 am EDT
|
5-day change
|
1st Jan Change
|
180.7
BRL
|
-4.29%
|
|
-.--%
|
-0.10%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,749
|
9,400
|
10,810
|
10,826
|
9,838
|
8,291
|
-
|
-
|
Enterprise Value (EV)
1 |
10,400
|
9,678
|
11,564
|
11,858
|
12,018
|
10,241
|
9,989
|
9,826
|
P/E ratio
|
14.3
x
|
23.3
x
|
17.5
x
|
20.4
x
|
24
x
|
16.7
x
|
13.6
x
|
12.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.98
x
|
0.93
x
|
0.87
x
|
0.86
x
|
0.8
x
|
0.62
x
|
0.59
x
|
0.56
x
|
EV / Revenue
|
1.04
x
|
0.96
x
|
0.93
x
|
0.94
x
|
0.97
x
|
0.77
x
|
0.71
x
|
0.67
x
|
EV / EBITDA
|
11.3
x
|
12.9
x
|
10.8
x
|
12.4
x
|
12.2
x
|
9.12
x
|
8.18
x
|
7.55
x
|
EV / FCF
|
18
x
|
17.6
x
|
18.3
x
|
23.4
x
|
34
x
|
17.7
x
|
15.3
x
|
13.4
x
|
FCF Yield
|
5.56%
|
5.68%
|
5.45%
|
4.27%
|
2.94%
|
5.63%
|
6.55%
|
7.45%
|
Price to Book
|
3.18
x
|
2.8
x
|
3.12
x
|
3.05
x
|
2.68
x
|
1.87
x
|
1.62
x
|
1.43
x
|
Nbr of stocks (in thousands)
|
146,740
|
142,776
|
138,674
|
135,548
|
129,938
|
128,051
|
-
|
-
|
Reference price
2 |
66.44
|
65.84
|
77.95
|
79.87
|
75.71
|
64.75
|
64.75
|
64.75
|
Announcement Date
|
2/20/20
|
2/17/21
|
2/15/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,986
|
10,119
|
12,401
|
12,647
|
12,339
|
13,333
|
13,998
|
14,693
|
EBITDA
1 |
917.9
|
752.9
|
1,069
|
959
|
984
|
1,123
|
1,222
|
1,302
|
EBIT
1 |
733
|
567.4
|
859.6
|
747
|
615
|
866.7
|
940.4
|
1,037
|
Operating Margin
|
7.34%
|
5.61%
|
6.93%
|
5.91%
|
4.98%
|
6.5%
|
6.72%
|
7.06%
|
Earnings before Tax (EBT)
1 |
680.3
|
499.9
|
830.5
|
721
|
542
|
771.4
|
923.3
|
975.5
|
Net income
1 |
694.7
|
403.8
|
631.2
|
538
|
416
|
516.7
|
639.9
|
723.4
|
Net margin
|
6.96%
|
3.99%
|
5.09%
|
4.25%
|
3.37%
|
3.88%
|
4.57%
|
4.92%
|
EPS
2 |
4.650
|
2.820
|
4.450
|
3.910
|
3.160
|
3.884
|
4.744
|
5.322
|
Free Cash Flow
1 |
577.9
|
550.1
|
630.6
|
506
|
353
|
577
|
654.5
|
732.5
|
FCF margin
|
5.79%
|
5.44%
|
5.08%
|
4%
|
2.86%
|
4.33%
|
4.68%
|
4.99%
|
FCF Conversion (EBITDA)
|
62.95%
|
73.06%
|
58.98%
|
52.76%
|
35.87%
|
51.4%
|
53.57%
|
56.27%
|
FCF Conversion (Net income)
|
83.18%
|
136.23%
|
99.89%
|
94.05%
|
84.86%
|
111.67%
|
102.29%
|
101.26%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
2/17/21
|
2/15/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
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 |
3,331
|
3,179
|
3,030
|
3,067
|
3,371
|
3,060
|
3,100
|
3,162
|
3,017
|
3,172
|
3,268
|
3,368
|
3,527
|
3,342
|
3,405
|
EBITDA
1 |
263.8
|
299
|
273
|
263
|
124
|
257
|
250
|
259
|
172
|
255
|
278.3
|
296.5
|
308.5
|
276.4
|
306.1
|
EBIT
1 |
205.1
|
244
|
220
|
211
|
72
|
175
|
201
|
200
|
39
|
150
|
216.7
|
232.9
|
244.8
|
196.5
|
229.2
|
Operating Margin
|
6.16%
|
7.68%
|
7.26%
|
6.88%
|
2.14%
|
5.72%
|
6.48%
|
6.33%
|
1.29%
|
4.73%
|
6.63%
|
6.92%
|
6.94%
|
5.88%
|
6.73%
|
Earnings before Tax (EBT)
1 |
193
|
239
|
214
|
205
|
63
|
163
|
186
|
179
|
14
|
127
|
194.6
|
209.5
|
223.2
|
202.2
|
230.1
|
Net income
1 |
147.2
|
181
|
160
|
150
|
47
|
121
|
140
|
137
|
18
|
93
|
137.5
|
149.1
|
158.7
|
145.3
|
162.8
|
Net margin
|
4.42%
|
5.69%
|
5.28%
|
4.89%
|
1.39%
|
3.95%
|
4.52%
|
4.33%
|
0.6%
|
2.93%
|
4.21%
|
4.43%
|
4.5%
|
4.35%
|
4.78%
|
EPS
2 |
1.050
|
1.300
|
1.160
|
1.090
|
0.3400
|
0.9100
|
1.060
|
1.050
|
0.1300
|
0.7200
|
0.9834
|
1.101
|
1.174
|
1.116
|
1.229
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
5/3/22
|
8/2/22
|
11/1/22
|
2/16/23
|
5/9/23
|
8/7/23
|
11/13/23
|
2/27/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
651
|
278
|
755
|
1,032
|
2,180
|
1,950
|
1,698
|
1,535
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7088
x
|
0.3689
x
|
0.7058
x
|
1.076
x
|
2.215
x
|
1.737
x
|
1.39
x
|
1.179
x
|
Free Cash Flow
1 |
578
|
550
|
631
|
506
|
353
|
577
|
655
|
733
|
ROE (net income / shareholders' equity)
|
23.3%
|
12.7%
|
18.6%
|
18.2%
|
16.7%
|
15.2%
|
15.1%
|
14.2%
|
ROA (Net income/ Total Assets)
|
8.88%
|
5.41%
|
7.88%
|
8.67%
|
6.18%
|
6.18%
|
6.67%
|
6.77%
|
Assets
1 |
7,826
|
7,462
|
8,008
|
6,205
|
6,731
|
8,355
|
9,599
|
10,693
|
Book Value Per Share
2 |
20.90
|
23.50
|
25.00
|
26.10
|
28.30
|
34.70
|
39.90
|
45.20
|
Cash Flow per Share
2 |
4.380
|
4.180
|
5.010
|
4.370
|
3.800
|
7.100
|
5.630
|
-
|
Capex
1 |
76.2
|
48.8
|
79
|
96
|
147
|
125
|
116
|
121
|
Capex / Sales
|
0.76%
|
0.48%
|
0.64%
|
0.76%
|
1.19%
|
0.94%
|
0.83%
|
0.82%
|
Announcement Date
|
2/20/20
|
2/17/21
|
2/15/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
64.75
USD Average target price
79.08
USD Spread / Average Target +22.14% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.77% | 1.35B | | +9.86% | 1.31B | | -34.15% | 971M | | -33.75% | 693M | | -.--% | 618M | | +5.02% | 457M | | +1.81% | 431M | | -38.39% | 272M | | -71.06% | 206M |
Medical Equipment Wholesale
|